Exhibit 12
The Manitowoc Company, Inc.
Statement of Computation of Ratio of Earnings to Fixed Charges
(in millions, except ratio data)
| For the Year Ended December 31, | ||||||||||||||||||||
| 2016 | 2015 | 2014 | 2013 | 2012 | ||||||||||||||||
| (Loss) income from continuing operations before taxes (1) |
$ | (268.1 | ) | $ | (111.0 | ) | $ | (20.4 | ) | $ | 13.8 | $ | (47.0 | ) | ||||||
| Fixed charges |
49.9 | 109.1 | 108.5 | 145.3 | 153.7 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total (loss) income available for fixed charges |
$ | (218.2 | ) | $ | (1.9 | ) | $ | 88.1 | $ | 159.1 | $ | 106.7 | ||||||||
| Fixed charges: |
||||||||||||||||||||
| Interest expense |
$ | 39.6 | $ | 95.6 | $ | 92.8 | $ | 127.4 | $ | 134.1 | ||||||||||
| Amortization of deferred financing fees |
2.2 | 4.2 | 4.4 | 7.0 | 8.2 | |||||||||||||||
| Portion of rent deemed interest factor (2) |
8.1 | 9.3 | 11.3 | 10.9 | 11.4 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges |
$ | 49.9 | $ | 109.1 | $ | 108.5 | $ | 145.3 | $ | 153.7 | ||||||||||
| Ratio of (loss) income to fixed charges |
* | ** | *** | 1.1x | **** | |||||||||||||||
Notes for explanations:
| (1) | 2016 and 2015 amounts include the impact of non-cash impairment changes of $96.9 million and $15.3 million, respectively. |
| (2) | One-third of all rent expense is deemed representative of the interest factor. |
| * | The ratio coverage for the year ended December 31, 2016 was less than 1:1. The Company would have needed to generate additional earnings of $268.1 million to achieve a ratio coverage of 1:1 for the year ended December 31, 2016. |
| ** | The ratio coverage for the year ended December 31, 2015 was less than 1:1. The Company would have needed to generate additional earnings of $111.0 million to achieve a ratio coverage of 1:1 for the year ended December 31, 2015. |
| *** | The ratio coverage for the year ended December 31, 2014 was less than 1:1. The Company would have needed to generate additional earnings of $20.4 million to achieve a ratio coverage of 1:1 for the year ended December 31, 2014. |
| **** | The ratio coverage for the year ended December 31, 2012 was less than 1:1. The Company would have needed to generate additional earnings of $47.0 million to achieve a ratio coverage of 1:1 for the year ended December 31, 2012. |