Exhibit 12.2
EPAM SYSTEMS, INC.
Consolidated Ratio of
Earnings to Combined Fixed Charges and Preferred Stock Dividends
| Year Ended December 31, | ||||||||||||||||||||
| 2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||
| (in thousands, except ratio) | ||||||||||||||||||||
| Earnings: |
||||||||||||||||||||
| Income from continuing operations before income taxes |
$ | 65,863 | $ | 52,792 | $ | 31,095 | $ | 14,407 | $ | 7,751 | ||||||||||
| Add: Fixed charges |
3,879 | 2,878 | 2,317 | 2,318 | 2,923 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings (as defined) |
$ | 69,742 | $ | 55,670 | $ | 33,412 | $ | 16,725 | $ | 10,674 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges: |
||||||||||||||||||||
| Total interest expense |
$ | 14 | $ | 37 | $ | 76 | $ | 185 | $ | 129 | ||||||||||
| Interest factor in rents(1) |
3,865 | 2,841 | 2,241 | 2,133 | 2,794 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges |
$ | 3,879 | $ | 2,878 | $ | 2,317 | $ | 2,318 | $ | 2,923 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Combined fixed charges and preferred stock dividends: |
||||||||||||||||||||
| Fixed charges |
$ | 3,879 | $ | 2,878 | $ | 2,317 | $ | 2,318 | $ | 2,923 | ||||||||||
| Preferred stock dividend(2) |
| 20,906 | 1,573 | 4,710 | 7,543 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total combined fixed charges and preferred stock dividends |
$ | 3,879 | $ | 23,784 | $ | 3,890 | $ | 7,028 | $ | 10,466 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings |
$ | 69,742 | $ | 55,670 | $ | 33,412 | $ | 16,725 | $ | 10,674 | ||||||||||
| Combined fixed charges and preferred stock dividends |
3,879 | 23,784 | 3,890 | 7,028 | 10,466 | |||||||||||||||
| Ratio of earnings to combined fixed charges and preferred stock dividends |
18.0 x | 2.3 x | 8.6 x | 2.4 x | 1.0 x | |||||||||||||||
| (1) | Represents one-third of net rental expense, which we believe is representative of the interest factor. |
| (2) | Represents the amount of pretax earnings that would be required to cover accretion requirement and is calculated as accretion in the carrying value of our redeemable preferred stock divided by (1- our effective tax rate). |