EX-12.(A) 4 a12astatementofcomputation.htm EXHIBIT STATEMENT OF COMPUTATION

12(a) Statement of Computation of Ratios

Exhibit 12(a)

Core Molding Technologies, Inc.

Statement of Computation of Ratios

(in thousands)			As of December 31,															September 30,
			2009			2010			2011			2012			2013			2014
Fixed Charges Computation
	Interest expensed and capitalized		1,118			1,350			807			508			277			165
	Amortized premiums, discounts,and capitalized expenses related to indebtedness		86			91			91			91			91			50
	Reasonable approximation of interest within rental expense		240			108			132			171			133			97
Total Fixed Charges and Preferred Equity Dividends			1,444			1,549			1,030			770			501			312
Earnings Computation
	Pre-tax income from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from equity investees		1,534			5,076			16,248			12,156			9,900			10,594
Plus
	Fixed charges		1,444			1,549			1,030			770			501			312
Minus
	Interest capitalized		167			8			111			174			63			66
Total Earnings			2,811			6,617			17,167			12,752			10,338			10,840
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends			1.9			4.3			16.7			16.6			20.6			34.7