Attached files
| file | filename |
|---|---|
| 10-K - FORM 10-K - MEDIACOM BROADBAND LLC | d656174d10k.htm |
| EX-31.1 - EX-31.1 - MEDIACOM BROADBAND LLC | d656174dex311.htm |
| EX-32.1 - EX-32.1 - MEDIACOM BROADBAND LLC | d656174dex321.htm |
| EX-32.2 - EX-32.2 - MEDIACOM BROADBAND LLC | d656174dex322.htm |
| EX-21.1 - EX-21.1 - MEDIACOM BROADBAND LLC | d656174dex211.htm |
| EX-31.2 - EX-31.2 - MEDIACOM BROADBAND LLC | d656174dex312.htm |
| EXCEL - IDEA: XBRL DOCUMENT - MEDIACOM BROADBAND LLC | Financial_Report.xls |
Exhibit 12.1
| Ratio of Earnings to Fixed Charges Year ended December 31, |
||||||||||||||||||||
| 2013 | 2012 | 2011 | 2010 | 2009 | ||||||||||||||||
| Earnings: |
||||||||||||||||||||
| Income before income taxes |
$ | 118,947 | $ | 75,253 | $ | 57,976 | $ | 48,165 | $ | 91,729 | ||||||||||
| Interest expense, net |
96,203 | 112,561 | 111,509 | 112,106 | 112,474 | |||||||||||||||
| Amortization of capitalized interest |
1,337 | 1,295 | 1,556 | 1,429 | 1,986 | |||||||||||||||
| Amortization of debt issuance costs |
5,332 | 5,109 | 4,345 | 3,992 | 3,560 | |||||||||||||||
| Interest component of rent expense(1) |
3,042 | 3,081 | 3,189 | 3,065 | 2,878 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings available for fixed charges |
$ | 224,861 | $ | 197,299 | $ | 178,575 | $ | 168,757 | $ | 212,627 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed Charges and Preferred Dividends: |
||||||||||||||||||||
| Interest expense, net |
$ | 96,203 | $ | 112,561 | $ | 111,509 | $ | 112,106 | $ | 112,474 | ||||||||||
| Capitalized interest |
1,140 | 1,646 | 2,014 | 2,136 | 1,808 | |||||||||||||||
| Amortization of debt issuance cost |
5,332 | 5,109 | 4,345 | 3,992 | 3,560 | |||||||||||||||
| Interest component of rent expense(1) |
3,042 | 3,081 | 3,189 | 3,065 | 2,878 | |||||||||||||||
| Preferred dividends |
18,000 | 18,000 | 18,000 | 18,000 | 18,000 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges and preferred dividends |
$ | 123,717 | $ | 140,397 | $ | 139,057 | $ | 139,299 | $ | 138,720 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of earnings over fixed charges and preferred dividends |
1.82 | 1.41 | 1.28 | 1.21 | 1.53 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (1) | A reasonable approximation (one-third) is deemed to be the interest factor included in rental expenses. |