Maxcom Telecommunications (MXMTY) Inactive 20-F2008 FY Annual report (foreign)

Filed: 30 Jun 09, 12:00am

Content analysis

Positive
Negative
Uncertain
Constraining
Legalese
Litigous
Readability	7th grade Avg

New words: ABP, adhesion, al, Almer, Ameq, Analyst, AOCI, arose, array, AU, Autoarrendadora, Autonoma, BAIC, Barrera, BASCFC, belonged, Berkley, Biochemical, Blockbuster, Bolivar, Breco, Brightstar, buyback, Buzali, Cambio, Campestre, career, Casino, Cassereau, CBO, ceding, CEMEX, cessation, Chapter, Christian, Coach, Conciliation, Consorcio, constituent, Convertidora, Deloitte, derogation, Digicel, Digitel, diminish, disaggregated, Discapacitado, discontinued, Dormant, Dosal, easier, emulate, Euronext, EXIM, explicit, extra, Faculty, Farah, Fauna, Fitch, Flora, Foundation, Fraccionamiento, Garcia, Garnica, Geltung, goal, GTM, GuidelinesWe, Gustavo, Harbor, henceforth, Herradura, hundred, illustrate, IMPULSA, indentified, Inmobiliario, Intellisense, Interamericana, Interior, Internacional, investee, ISA, ISUP, Jaime, Juvenal, Koviva, KPMG, lastly, Legorreta, Lorenzo, Madre, Martinez, MBC, McAfee, Mellon, Metropolitana, Minera, Minsa, Moterrey, Motor, Nazaret, Neptune, Newton, nica, nonfinancial, nongovernmental, nonpublic, nonrecurring, Obama, Osborne, ourfinancial, overlap, Pacific, Petersen, presumption, provisional, Qualtel, quoted, rateforwardsbetween, recession, residual, reveal, reward, Salle, Salvador, SARL, Segovia, segregated, Seminario, Simon, SIP, sparingly, Star, Statistical, STAUTORY, step, stressing, suppletory, Tekelec, Telecomunicacionesor, Telereunion, Touche, Transportesor, UDI, unconsolidated, understood, unobservable, unprecedented, unrealized, USD, Valoresor, vault, Vector, Vicechairman, Warner, waste, William, YOO, Young

Removed: affiliated, Alejandro, AMP, appraiser, Avex, begin, bordering, buildout, capitalizing, compliant, Consejo, Cuervo, cut, deficit, denoted, EIIR, encouraged, examining, Jefferson, Johnson, LGSM, LIFO, Manuel, Mijolife, Multioperadora, occupancy, packet, participating, pertinent, predetermined, predominant, preparing, question, reacquired, reacquisition, refunded, Ren, repaid, rescinded, restate, Ricardo, show, showing, Smurfit, spun, supplementary, supporting, Symantec, tangible, underwriter, utilization, waived, waiving

Search this filing

Filing tables

Export all tables to Excel

Filing exhibits

MXMTY similar filings

Filing view

Default size S M L
Default font Times Arial

External links

Share this filing

Exhibit 7.1

MAXCOM TELECOMUNICACIONES, S.A.B. DE C.V.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES IN ACCORDANCE WITH
U.S. GAAP


	Year ended December 31,
	2004			2005			2006			2007			2008
	(thousands constant December 31, 2007 pesos for 2004, 2005, 2006 and 2007 and thousands of
	nominal pesos for 2008, except ratio data)
Income (Loss) Before Income Tax		1,350,495			213,655			72,509			299,631			(470,361	)
Determination of the Ratio
Fixed charges:
Interest expense (1)		46,439			110,889			94,093			233,628			368,400
Interest capitalized during period		(530	)		(804	)		71,815			3,942			(50,709	)
Rental expense		15,473			15,717			21,450			18,186			21,011
Amortization of Debt issuance costs		(1,480,065	)		(14,708	)		(137,603	)		5,966			—

Early extinguishment of debt
Total fixed charges:		(1,418,683	)		111,094			49,755			261,722			338,702

Earnings:
Income (loss) from continuing operations		1,350,495			213,655			72,509			299,631			(470,361	)
Fixed charges		(1,418,683	)		111,094			49,755			261,722			338,702
Amortization of capitalized interests		(1,080	)		(1,920	)		28,852			16,032			23,772
Less: interest capitalized during period		530			804			(71,815	)		(3,942	)		50,709

Total earnings:		(68,738	)		323,633			79,301			573,443			(57,178	)

Ratio of Earnings to Fixed Charges		0.05			2.91			1.59			2.19			(0.17	)

Insufficiency		1,349,945			(212,539	)		(29,546	)		(311,721	)		395,880

MAXCOM TELECOMUNICACIONES, S.A.B. DE C.V.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES IN ACCORDANCE WITH MFRS


	Year ended December 31,
	2004			2005			2006			2007			2008
	(thousands constant December 31, 2007 pesos for 2004, 2005, 2006 and 2007
	and thousands of nominal pesos for 2008, except ratio data)
Income (Loss) Before Income Tax		(112,644	)		(48,187	)		30,783			133,178			(671,457	)
Determination of the Ratio
Fixed charges:
Interest expense (1)		45,598			109,678			144,038			232,912			255,662
Interest capitalized during period		311			407			21,870			4,658			62,029
Rental expense		15,473			15,717			21,450			18,186			21,011
Amortization of Debt issuance costs		35,190			37,780			41,732			5,966			—

Early extinguishment of debt
Total fixed charges:		96,572			163,582			229,090			61,722			338,702

Earnings:
Income (loss) from continuing operations		(112,644	)		(48,187	)		30,783			133,178			(671,457	)
Fixed charges		96,572			163,582			229,090			261,722			338,702
Amortization of capitalized interests		844			881			1,716			4,136			11,654
Less: interest capitalized during period		(311	)		(407	)		(21,870	)		(4,658	)		(62,029	)

Total earnings:		(15,542	)		115,878			239,719			394,378			(383,130	)

Ratio of Earnings to Fixed Charges		(0.16	)		0.71			1.05			1.51			(1.13	)

Insufficiency		112,114			47,704			(10,629	)		(132,656	)		(721,833	)

We use cookies on this site to provide a more responsive and personalized service. Continuing to browse, clicking I Agree, or closing this banner indicates agreement. See our Cookie Policy for more information.