Attached files
| file | filename |
|---|---|
| 10-K - FORM 10-K - ZAYO GROUP LLC | c22275e10vk.htm |
| EX-31.1 - EXHIBIT 31.1 - ZAYO GROUP LLC | c22275exv31w1.htm |
| EX-21.1 - EXHIBIT 21.1 - ZAYO GROUP LLC | c22275exv21w1.htm |
| EX-32.1 - EXHIBIT 32.1 - ZAYO GROUP LLC | c22275exv32w1.htm |
| EX-31.2 - EXHIBIT 31.2 - ZAYO GROUP LLC | c22275exv31w2.htm |
| EX-32.2 - EXHIBIT 32.2 - ZAYO GROUP LLC | c22275exv32w2.htm |
| EX-10.41 - EXHIBIT 10.41 - ZAYO GROUP LLC | c22275exv10w41.htm |
| EX-10.37 - EXHIBIT 10.37 - ZAYO GROUP LLC | c22275exv10w37.htm |
| EX-10.40 - EXHIBIT 10.40 - ZAYO GROUP LLC | c22275exv10w40.htm |
| EX-10.36 - EXHIBIT 10.36 - ZAYO GROUP LLC | c22275exv10w36.htm |
| EX-10.38 - EXHIBIT 10.38 - ZAYO GROUP LLC | c22275exv10w38.htm |
| EX-10.39 - EXHIBIT 10.39 - ZAYO GROUP LLC | c22275exv10w39.htm |
| EX-10.42 - EXHIBIT 10.42 - ZAYO GROUP LLC | c22275exv10w42.htm |
Exhibit 12.1
Zayo Group, LLC
Ratio of Earnings to Fixed Charges
(dollars in thousands)
Ratio of Earnings to Fixed Charges
(dollars in thousands)
| 2008 | 2009 | 2010 | 2011 | |||||||||||||
Calculation of Earnings |
||||||||||||||||
Pre-Tax Income From Continuing Operations |
$ | (4,103 | ) | $ | (11,923 | ) | $ | (141 | ) | $ | 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 | $ | 22,255 | $ | 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 | 0.99 | 1.20 | ||||||||||||
Deficiency |
$ | (4,103 | ) | $ | (11,923 | ) | $ | (141 | ) | n/a | ||||||
| (1) | The portion of total rental expense that represents the interest factor is estimated to be
12.5 percent. |