Attached files
| file | filename |
|---|---|
| EX-21.1 - EX-21.1 - MEDIACOM LLC | y90303exv21w1.htm |
| EX-32.1 - EX-32.1 - MEDIACOM LLC | y90303exv32w1.htm |
| EX-31.1 - EX-31.1 - MEDIACOM LLC | y90303exv31w1.htm |
| EX-31.2 - EX-31.2 - MEDIACOM LLC | y90303exv31w2.htm |
| EX-32.2 - EX-32.2 - MEDIACOM LLC | y90303exv32w2.htm |
| 10-K - FORM 10-K - MEDIACOM LLC | y90303e10vk.htm |
Exhibit 12.1
Mediacom LLC
Schedule of Computation of Ratio of Earnings to Fixed Charges
| For the Years ended December 31, | ||||||||||||||||||||
| 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
Earnings: |
||||||||||||||||||||
Income (loss) before income taxes |
$ | 33,153 | $ | 51,818 | $ | 7,389 | $ | (14,626 | ) | $ | (19,419 | ) | ||||||||
Interest expense, net |
91,824 | 89,829 | 99,639 | 118,386 | 112,895 | |||||||||||||||
Amortization of capitalized interest |
1,828 | 255 | 1,706 | 1,939 | 1,702 | |||||||||||||||
Amortization of debt issuance costs |
3,392 | 1,961 | 2,039 | 2,225 | 2,427 | |||||||||||||||
Interest component of rent expense(1) |
2,831 | 3,041 | 3,133 | 2,617 | 2,716 | |||||||||||||||
Earnings available for fixed charges |
$ | 133,028 | $ | 146,904 | $ | 113,906 | $ | 110,541 | $ | 100,321 | ||||||||||
Fixed Charges: |
||||||||||||||||||||
Interest expense, net |
$ | 91,824 | $ | 89,829 | $ | 99,639 | $ | 118,386 | $ | 112,895 | ||||||||||
Capitalized interest |
1,632 | 1,564 | 2,131 | 1,729 | 1,893 | |||||||||||||||
Amortization of debt issuance cost |
3,392 | 1,961 | 2,039 | 2,225 | 2,427 | |||||||||||||||
Interest component of rent expense(1) |
2,831 | 3,041 | 3,133 | 2,617 | 2,716 | |||||||||||||||
Total fixed charges |
$ | 99,679 | $ | 96,395 | $ | 106,942 | $ | 124,957 | $ | 119,931 | ||||||||||
Raito of earnings to fixed charges |
1.33 | 1.52 | 1.07 | — | — | |||||||||||||||
Deficiency of earnings over fixed charges |
$ | — | $ | — | $ | — | $ | (14,416 | ) | $ | (19,610 | ) | ||||||||
| (1) | A reasonable approximation (one-third) is deemed to be the interest factor included in rental expense. |