Attached files
| file | filename |
|---|---|
| EX-32.2 - EX-32.2 - MEDIACOM LLC | y83293exv32w2.htm |
| EX-31.1 - EX-31.1 - MEDIACOM LLC | y83293exv31w1.htm |
| EX-32.1 - EX-32.1 - MEDIACOM LLC | y83293exv32w1.htm |
| EX-21.1 - EX-21.1 - MEDIACOM LLC | y83293exv21w1.htm |
| EX-23.1 - EX-23.1 - MEDIACOM LLC | y83293exv23w1.htm |
| EX-31.2 - EX-31.2 - MEDIACOM LLC | y83293exv31w2.htm |
| 10-K - FORM 10-K - MEDIACOM LLC | y83293e10vk.htm |
Exhibit 12.1
Mediacom
LLC
Schedule
of Computation of Ratio of Earnings to Fixed Charges
| For the Years Ended December 31, | ||||||||||||||||||||
| 2009 | 2008 | 2007 | 2006 | 2005 | ||||||||||||||||
|
Earnings:
|
||||||||||||||||||||
|
Income (loss) before income taxes
|
$ | 51,818 | $ | 7,389 | $ | (14,626 | ) | $ | (19,419 | ) | $ | (4,294 | ) | |||||||
|
Interest expense, net
|
89,829 | 99,639 | 118,386 | 112,895 | 102,000 | |||||||||||||||
|
Amortization of capitalized interest
|
255 | 1,706 | 1,939 | 1,702 | 1,525 | |||||||||||||||
|
Amortization of debt issuance costs
|
1,961 | 2,039 | 2,225 | 2,427 | 3,009 | |||||||||||||||
|
Interest component of rent
expense(1)
|
3,041 | 3,133 | 2,617 | 2,716 | 2,776 | |||||||||||||||
|
Earnings available for fixed charges
|
$ | 146,904 | $ | 113,906 | $ | 110,541 | $ | 100,321 | $ | 105,016 | ||||||||||
|
Fixed Charges:
|
||||||||||||||||||||
|
Interest expense, net
|
$ | 89,829 | $ | 99,639 | $ | 118,386 | $ | 112,895 | $ | 102,000 | ||||||||||
|
Capitalized interest
|
1,564 | 2,131 | 1,729 | 1,893 | 2,106 | |||||||||||||||
|
Amortization of debt issuance cost
|
1,961 | 2,039 | 2,225 | 2,427 | 3,009 | |||||||||||||||
|
Interest component of rent
expense(1)
|
3,041 | 3,133 | 2,617 | 2,716 | 2,776 | |||||||||||||||
|
Total fixed charges
|
$ | 96,395 | $ | 106,942 | $ | 124,957 | $ | 119,931 | $ | 109,891 | ||||||||||
|
Raito of earnings to fixed charges
|
1.52 | 1.07 | — | — | — | |||||||||||||||
|
Deficiency of earnings over fixed charges
|
$ | — | $ | — | $ | (14,416 | ) | $ | (19,610 | ) | $ | (4,875 | ) | |||||||
| (1) | A reasonable approximation (one-third) is deemed to be the interest factor included in rental expense. |