Attached files
| file | filename |
|---|---|
| 10-K/A - FORM 10-K/A - ZAYO GROUP LLC | d348145d10ka.htm |
| EX-32.1 - EX-32.1 - ZAYO GROUP LLC | d348145dex321.htm |
| EX-31.2 - EX-31.2 - ZAYO GROUP LLC | d348145dex312.htm |
| EX-31.1 - EX-31.1 - ZAYO GROUP LLC | d348145dex311.htm |
| EX-32.2 - EX-32.2 - ZAYO GROUP LLC | d348145dex322.htm |
Exhibit 12.1
Zayo Group, LLC
Ratio of Earnings to Fixed Charges
(dollars in thousands)
| 2008 | 2009 | 2010 | 2011 | |||||||||||||
| (Restated) | ||||||||||||||||
| Calculation of Earnings |
||||||||||||||||
| Pre-Tax Income From Continuing Operations |
$ | (4,103 | ) | $ | (11,923 | ) | $ | (9,222 | ) | $ | 7,548 | |||||
| Fixed Charges |
7,678 | 17,117 | 22,396 | 38,211 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Pre-Tax Income From Continuing Operations and Fixed Charges |
$ | 3,575 | $ | 5,194 | $ | 13,174 | $ | 45,759 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Calculation of Fixed Charges |
||||||||||||||||
| Interest Expense |
6,287 | 15,245 | 18,692 | 33,414 | ||||||||||||
| Interest Factor in Rental Expense (1) |
1,391 | 1,872 | 3,704 | 4,797 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total Fixed Charges |
$ | 7,678 | $ | 17,117 | $ | 22,396 | $ | 38,211 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Ratio of Earnings to Fixed Charges |
0.47 | 0.30 | 0.59 | 1.20 | ||||||||||||
| Deficiency |
$ | (4,103 | ) | $ | (11,923 | ) | $ | (9,222 | ) | n/a | ||||||
| (1) | The portion of total rental expense that represents the interest factor is estimated to be 12.5 percent. |