Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - MEDIACOM LLC | Financial_Report.xls |
| EX-31.2 - RULE 15(D) -14(A) CERTIFICATIONS OF MEDIACOM CAPITAL CORPORATION - MEDIACOM LLC | d290427dex312.htm |
| EX-31.1 - RULE 15(D) -14(A) CERTIFICATIONS OF MEDIACOM LLC - MEDIACOM LLC | d290427dex311.htm |
| EX-21.1 - SUBSIDIARIES OF MEDIACOM LLC - MEDIACOM LLC | d290427dex211.htm |
| EX-32.2 - SECTION 1350 CERTIFICATIONS OF MEDIACOM CAPITAL CORPORATION - MEDIACOM LLC | d290427dex322.htm |
| EX-32.1 - SECTION 1350 CERTIFICATIONS OF MEDIACOM LLC - MEDIACOM LLC | d290427dex321.htm |
| EX-4.2 - INDENTURE RELATING TO 7 1/4% SR. NOTES DUE 2022 - MEDIACOM LLC | d290427dex42.htm |
| 10-K - FORM 10-K - MEDIACOM LLC | d290427d10k.htm |
Exhibit 12.1
Mediacom LLC
Schedule of Computation of Ratio of Earnings to Fixed Charges
| 2011 | 2010 | 2009 | 2008 | 2007 | ||||||||||||||||
| Earnings: |
||||||||||||||||||||
| Income (loss) before income taxes |
$ | 41,296 | $ | 31,947 | $ | 49,437 | $ | 4,980 | $ | (16,919 | ) | |||||||||
| Interest expense, net |
97,681 | 91,824 | 89,829 | 99,639 | 118,386 | |||||||||||||||
| Amortization of capitalized interest |
1,873 | 1,828 | 255 | 1,706 | 1,939 | |||||||||||||||
| Amortization of debt issuance costs |
3,903 | 3,392 | 1,961 | 2,039 | 2,225 | |||||||||||||||
| Interest component of rent expense(1) |
3,111 | 2,831 | 3,041 | 3,133 | 2,617 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings available for fixed charges |
$ | 147,864 | $ | 131,822 | $ | 144,523 | $ | 111,497 | $ | 108,248 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed Charges: |
||||||||||||||||||||
| Interest expense, net |
$ | 97,681 | $ | 91,824 | $ | 89,829 | $ | 99,639 | $ | 118,386 | ||||||||||
| Capitalized interest |
1,202 | 1,632 | 1,564 | 2,131 | 1,729 | |||||||||||||||
| Amortization of debt issuance cost |
3,903 | 3,392 | 1,961 | 2,039 | 2,225 | |||||||||||||||
| Interest component of rent expense(1) |
3,111 | 2,831 | 3,041 | 3,133 | 2,617 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges |
$ | 105,897 | $ | 99,679 | $ | 96,395 | $ | 106,942 | $ | 124,957 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of earnings to fixed charges |
1.40 | 1.32 | 1.50 | 1.04 | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Deficiency of earnings over fixed charges |
$ | — | $ | — | $ | — | $ | — | $ | (16,709 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (1) | A reasonable approximation (one-third) is deemed to be the interest factor included in rental expense. |