Attached files
| file | filename |
|---|---|
| EX-32.2 - EXHIBIT 32.2 - MEDIACOM BROADBAND LLC | d522738dex322.htm |
| EX-32.1 - EXHIBIT 32.1 - MEDIACOM BROADBAND LLC | d522738dex321.htm |
| EX-31.2 - EXHIBIT 31.2 - MEDIACOM BROADBAND LLC | d522738dex312.htm |
| EX-31.1 - EXHIBIT 31.1 - MEDIACOM BROADBAND LLC | d522738dex311.htm |
| EX-21.1 - EXHIBIT 21.1 - MEDIACOM BROADBAND LLC | d522738dex211.htm |
| EX-10.1 - EXHIBIT 10.1 - MEDIACOM BROADBAND LLC | d522738dex101.htm |
| 10-K - FORM 10-K - MEDIACOM BROADBAND LLC | d522738d10k.htm |
Exhibit 12.1
| Ratio of Earnings to Fixed Charges | ||||||||||||||||||||
| Year ended December 31, | ||||||||||||||||||||
| 2017 | 2016 | 2015 | 2014 | 2013 | ||||||||||||||||
| Earnings: |
||||||||||||||||||||
| Income before income taxes |
$ | 159,256 | $ | 171,886 | $ | 143,993 | $ | 137,449 | $ | 118,947 | ||||||||||
| Interest expense, net |
70,089 | 78,725 | 94,668 | 100,436 | 96,203 | |||||||||||||||
| Amortization of capitalized interest |
501 | 620 | 756 | 1,090 | 1,337 | |||||||||||||||
| Amortization of debt issuance costs |
3,839 | 5,617 | 6,909 | 6,132 | 5,332 | |||||||||||||||
| Interest component of rent expense (1) |
2,846 | 2,782 | 2,773 | 3,066 | 3,042 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings available for fixed charges |
$ | 236,531 | $ | 259,630 | $ | 249,099 | $ | 248,173 | $ | 224,861 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed Charges and Preferred Dividends: |
||||||||||||||||||||
| Interest expense, net |
$ | 70,089 | $ | 78,725 | $ | 94,668 | $ | 100,436 | $ | 96,203 | ||||||||||
| Capitalized interest |
1,245 | 1,283 | 989 | 1,258 | 1,140 | |||||||||||||||
| Amortization of debt issuance cost |
3,839 | 5,617 | 6,909 | 6,132 | 5,332 | |||||||||||||||
| Interest component of rent expense (1) |
2,846 | 2,782 | 2,773 | 3,066 | 3,042 | |||||||||||||||
| Preferred dividends |
18,000 | 18,000 | 18,000 | 18,000 | 18,000 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges and preferred dividends |
$ | 96,019 | $ | 106,407 | $ | 123,339 | $ | 128,892 | $ | 123,717 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Raito of earnings over fixed charges and preferred dividends |
2.46 | 2.44 | 2.02 | 1.93 | 1.82 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (1) | A reasonable approximation (one-third) is deemed to be the interest factor included in rental expense. |