Please wait


Exhibit 12

Statement of Computation of Ratio of Earnings to Fixed Charges
Omnicare, Inc. and Subsidiary Companies
(in thousands, except ratio)
 
 
Three months ended June 30,
 
Six months ended June 30,
 
 
 
2015
 
2014
 
2015
 
2014
 
Income (loss) before income taxes (1)
 
$
69,552

 
$
100,266

 
$
193,883

 
$
203,577

 
Add fixed charges:
 
 

  
 

 
 

 
 

 
Interest expense
 
22,348

  
22,291

 
44,982

 
44,696

 
Amortization of discount on convertible notes (2)
 
4,396

  
6,214

 
8,722

 
12,345

 
Amortization of debt issuance expense
 
690

  
837

 
1,379

 
1,678

 
Interest expense-special items (2)
 

 
647

 

 
647

 
Interest portion of rent expense
 
3,924

 
3,844

 
7,648

 
7,593

 
Adjusted income (loss)
 
$
100,910

 
$
134,099

 
$
256,614

 
$
270,536

 
Fixed charges:
 
 

 
 

 
 

 
 

 
Interest expense
 
$
22,348

 
$
22,291

 
$
44,982

 
$
44,696

 
Amortization of discount on convertible notes (2)
 
4,396

 
6,214

 
8,722

 
12,345

 
Amortization of debt issuance expense
 
690

 
837

 
1,379

 
1,678

 
Interest expense-special items (2)
 

 
647

 

 
647

 
Interest portion of rent expense
 
3,924

 
3,844

 
7,648

 
7,593

 
Fixed charges
 
$
31,358

 
$
33,833

 
$
62,731

 
$
66,959

 
Ratio of earnings to fixed charges
 
3.2

x
4.0

x
4.1

x
4.0

x

(1)
Certain of the Company’s debt agreements and indentures provide for the exclusion of various special charges from applicable financial covenant coverage calculations.  The following listing of charges, which are included in the Company’s income from continuing operations before income taxes, includes certain of these excludable charges (in thousands):
 
 
Three months ended June 30,
 
Six months ended June 30,
 
 
 
2015
 
2014
 
2015
 
2014
 
Settlement, litigation and other related charges (a)
 
$
57,702

 
$
7,547

 
$
67,522

 
$
14,599

 
Other charges (b)
 
11,405

 
11,284

 
12,454

 
21,560

 
Total - non-interest expense special items
 
$
69,107

 
$
18,831

 
$
79,976

 
$
36,159

 
(a) See further discussion at the "Commitment and Contingencies" note of the Notes to the Consolidated Financial Statements.
 
(b) See further discussion at the "Other Charges" caption of the "Significant Accounting Policies" note of the Notes to the Consolidated Financial Statements.
 
 

(2)
See the “Debt” note of the Notes to Consolidated Financial Statements.