MEDIACOM LLC - FORM 10-K - EX-12.1

file	filename
EXCEL - IDEA: XBRL DOCUMENT - MEDIACOM LLC	Financial_Report.xls
10-K - FORM 10-K - MEDIACOM LLC	d847210d10k.htm
EX-31.2 - EX-31.2 - MEDIACOM LLC	d847210dex312.htm
EX-32.1 - EX-32.1 - MEDIACOM LLC	d847210dex321.htm
EX-31.1 - EX-31.1 - MEDIACOM LLC	d847210dex311.htm
EX-21.1 - EX-21.1 - MEDIACOM LLC	d847210dex211.htm
EX-32.2 - EX-32.2 - MEDIACOM LLC	d847210dex322.htm

Exhibit 12.1


	Ratio of Earnings to Fixed Charges Year Ended December 31,
	2014		2013		2012		2011		2010
Earnings:
Income before income taxes	$	75,219	$	90,446	$	68,491	$	41,296	$	31,947
Interest expense, net		86,815		94,443		95,868		97,681		91,824
Amortization of capitalized interest		940		1,202		1,285		1,873		1,828
Amortization of debt issuance costs		3,668		3,146		3,308		3,903		3,392
Interest component of rent expense⁽¹⁾		3,091		3,293		3,114		3,111		2,831

Earnings available for fixed charges	$	169,733	$	192,530	$	172,066	$	147,864	$	131,822

Fixed Charges:
Interest expense, net	$	86,815	$	94,443	$	95,868	$	97,681	$	91,824
Capitalized interest		1,258		1,331		1,197		1,202		1,632
Amortization of debt issuance cost		3,668		3,146		3,308		3,903		3,392
Interest component of rent expense⁽¹⁾		3,091		3,293		3,114		3,111		2,831

Total fixed charges	$	94,832	$	102,213	$	103,487	$	105,897	$	99,679

Ratio of earnings to fixed charges		1.79		1.88		1.66		1.40		1.32

⁽¹⁾	A reasonable approximation (one-third) is deemed to be the interest factor included in rental expense.

MEDIACOM LLC - FORM 10-K - EX-12.1 - March 6, 2015