Free signup for more
- Track your favorite companies
- Receive email alerts for new filings
- Personalized dashboard of news and more
- Access all data and search results
Filing tables
Filing exhibits
- S-4 Registration of securities issued in business combination transactions
- 3.1 EX-3.1 Certificate of Incorporation of CMP Susquehanna Radio Holdings Corp.
- 3.2 EX-3.2 Bylaws of CMP Susquehanna Guarantor Corp.
- 3.3 EX-3.3 Certificate of Incorporation CMP Susquehanna Corp.
- 3.4 EX-3.4 Bylaws of CMP Susquehanna Corp.
- 3.5 EX-3.5 Certificate of Incorporation CMP KC Corp.
- 3.6 EX-3.6 Bylaws of CMP KC Corp.
- 3.7 EX-3.7 Certificate of Formation of CMP Houston-kc, LLC
- 3.8 EX-3.8 Limited Liability Company Declaration
- 3.9 EX-3.9 Certificate of Incorporation of CMP Merger Co.
- 3.10 EX-3.10 Bylaws of CMP Merger Co.
- 3.11 EX-3.11 Certificate of Incorporation of Susquehanna Media Co.
- 3.12 EX-3.12 Bylaws of Susquehanna Media Co.
- 3.13 EX-3.13 Articles of Incorporation of Susquehanna Radio Corp.
- 3.14 EX-3.14 Bylaws of Susquehanna Radio Corp.
- 3.15 EX-3.15 Articles of Incorporation of Susquehanna Radio Services, Inc.
- 3.16 EX-3.16 Bylaws of Susquehanna Radio Services, Inc.
- 3.17 EX-3.17 Articles of Incorporation of Sunnyside Communications, Inc.
- 3.18 EX-3.18 Bylaws of Sunnyside Communications, Inc.
- 3.19 EX-3.19 Articles of Incorporation of Wsba Lico, Inc.
- 3.20 EX-3.20 Bylaws of Wsba Lico, Inc.
- 3.21 EX-3.21 Articles of Incorporation of Radio San Francisco, Inc.
- 3.22 EX-3.22 Bylaws of Radio San Francisco, Inc.
- 3.23 EX-3.23 Articles of Incorporation of Wvae Lico, Inc.
- 3.24 EX-3.24 Bylaws of Wvae Lico, Inc.
- 3.25 EX-3.25 Certificate of Organization of Susquehanna License Co., LLC
- 3.26 EX-3.26 Limited Liability Company Declaration
- 3.27 EX.3.27 Articles of Incorporation of WNNX Lico, Inc.
- 3.28 EX-3.28 Bylaws of WNNX Lico, Inc.
- 3.29 EX-3.29 Certificate of Incorporation of Radio Metroplex, Inc.
- 3.30 EX-3.30 Bylaws of Radio Metroplex, Inc.
- 3.31 EX-3.31 Articles of Incorporation of Radio Cincinnati, Inc.
- 3.32 EX-3.32 Code of Regulations of Radio Cincinnati, Inc.
- 3.33 EX-3.33 Articles of Incorporation of Krbe Broadcasting, Inc.
- 3.34 EX-3.34 Bylaws of Krbe Broadcasting, Inc.
- 3.35 EX-3.35 Articles of Incorporaton of Radio Indianapolis, Inc.
- 3.36 EX-3.36 Code of Bylaws of Radio Indianapolis, Inc.
- 3.37 EX-3.37 Certificate of Incorporation of Bay Area Radio Corp.
- 3.38 EX-3.38 Bylaws of Bay Area Radio Corp.
- 3.39 EX-3.39 Articles of Incorporation of Indianapolis Radio License Co.
- 3.40 EX-3.40 Bylaws of Indianapolis Radio License Co.
- 3.41 EX-3.41 Articles of Incorporation of Klif Broadcasting, Inc.
- 3.42 EX-3.42 Bylaws of Klif Broadcasting, Inc.
- 3.43 EX-3.43 Articles of Incorporaton of Texas Star Radio, Inc.
- 3.44 EX-3.44 Bylaws of Hispanic Coalition, Inc.
- 3.45 EX-3.45 Certificate of Incorporation of S.c.i. Broadcasting, Inc.
- 3.46 EX-3.46 Code of Bylaws of S.c.i. Broadcasting, Inc.
- 3.47 EX-3.47 Articles of Incorporation of KFFG Lico, Inc.
- 3.48 EX-3.48 Bylaws of KFFG Lico, Inc.
- 3.49 EX-3.49 Articles of Incorporation of KPLX Lico, Inc.
- 3.50 EX-3.50 Bylaws of KPLX Lico, Inc.
- 3.51 EX-3.51 Certificate of Limited Partnership of KPLX Limited Partnership
- 3.52 EX-3.52 Amended and Restated Partnership Agreement of KPLX Limited Partnership
- 3.53 EX-3.53 Articles of Incorporation of KPLX Radio, Inc.
- 3.54 EX-3.54 Bylaws of KPLX Radio, Inc.
- 3.55 EX-3.55 Articles of Incorporation of WRRM Lico, Inc.
- 3.56 EX-3.56 Bylaws of WRRM Lico, Inc.
- 3.57 EX-3.57 Articles of Incorporation of WFMS Lico, Inc.
- 3.58 EX-3.58 Bylaws of WFMS Lico, Inc.
- 3.59 EX-3.59 Certificate of Incorporation of KNBR, Inc.
- 3.60 EX-3.60 Bylaws of Ge Subsidiary, Inc. II
- 3.61 EX-3.61 Articles of Incorporation of Indy Lico, Inc.
- 3.62 EX-3.62 Bylaws of Indy Lico, Inc.
- 3.63 EX-3.63 Articles of Incorporation of Krbe Lico, Inc.
- 3.64 EX-3.64 Bylaws of Krbe Lico, Inc.
- 3.65 EX-3.65 Articles of Incorporation of KNBR Lico, Inc.
- 3.66 EX-3.66 Bylaws of KNBR Lico, Inc.
- 3.67 EX-3.67 Articles of Incorporation of Klif Lico, Inc.
- 3.68 EX-3.68 Bylaws of Klif Lico, Inc.
- 3.69 EX-3.69 Articles of Incorporation of Klif Radio, Inc.
- 3.70 EX-3.70 Bylaws of Klif Radio, Inc.
- 3.71 EX-3.71 Certificate of Limited Partnership of Krbe Limited Partnership
- 3.72 EX-3.72 Agreement of Limited Partnership of Krbe Limited Partnership
- 3.73 EX-3.73 Articles of Incorporation of Krbe Radio, Inc.nc.
- 3.74 EX-3.74 Bylaws of Krbe Radio, Inc.
- 3.75 EX-3.75 Certificate of Limited Partnership of Klif Broadcasting
- 3.76 EX-3.76 Amended and Restated Agreement of Limited Partnership of Klif Broadcasting
- 4.1 EX-4.1 Indenture, Dated May 5, 2006
- 4.2 EX-4.2 Registration Rights Agreement
- 5.1 EX-5.1 Opinion of Jones Day
- 5.2 EX-5.2 Opinion of Krieg Devault
- 5.3 EX-5.3 Opinion of Kolesar & Leatham, CHTD.
- 10.1 EX-10.1 Credit Agreement
- 10.2 EX-10.2 Guarantee Agreement
- 10.3 EX-10.3 Security Agreement
- 10.4 EX-10.4 Management Agreement
- 10.5 EX-10.5 Agreement and Plan of Merger
- 10.6 EX-10.6 Asset Purchase Agreement
- 12.1 EX-12.1 Computation of Ratios
- 21.1 EX-21.1 Subsidiaries
- 23.2 EX-23.2 Consent of KPMG
- 25.1 EX-25.1 Form T-1 Statement of Eligibility
- 99.1 EX-99.1 Form of Letter of Transmittal
- 99.2 EX-99.2 Form of Letter to Brokers Dealers
- 99.3 EX-99.3 Form of Letter to Clients
- 99.4 EX-99.4 Form of Notice of Guaranteed Delivery
Filing view
External links
Exhibit 12.1
CMP Susquehanna Radio Holdings Corp.
Computation of Ratio of Earnings to Fixed Charges
(Dollars in Thousands)
Computation of Ratio of Earnings to Fixed Charges
(Dollars in Thousands)
SPC | Radio Holdings | SPC | Radio Holdings | ||||||||||||||||||||||||||||||||||||
Years ended December 31, | |||||||||||||||||||||||||||||||||||||||
January 1, 2006 to | May 05, 2006 to | Pro forma Year Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||||||||
2003 | 2004 | 2005 | May 04, 2006 | December 31, 2006 | December 31, 2006 | March 31, 2006 | March 31, 2007 | ||||||||||||||||||||||||||||||||
Fixed Charges: | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||||||||||||||||||||
Interest expense | $ | 18,820 | $ | 19,841 | $ | 17,141 | $ | 4,441 | $ | 51,747 | $ | 76,915 | $ | 4,283 | $ | 18,648 | |||||||||||||||||||||||
Amortization of loan fees | — | — | — | 197 | 2,314 | 3,454 | 183 | 860 | |||||||||||||||||||||||||||||||
Estimated interest within rental expense | 1,238 | 1,275 | 1,325 | 467 | 933 | 1,400 | 233 | 331 | |||||||||||||||||||||||||||||||
Total fixed charges | 20,058 | 21,116 | 18,466 | 5,105 | 54,994 | 81,769 | 4,699 | 19,839 | |||||||||||||||||||||||||||||||
Earnings (Loss): | |||||||||||||||||||||||||||||||||||||||
Income (loss) from continuing operations before income taxes | 36,622 | 42,941 | 30,095 | (42,616 | ) | (26,788 | ) | (39,410 | ) | (1,337 | ) | (4,180 | ) | ||||||||||||||||||||||||||
add Fixed Charges | 20,058 | 21,116 | 18,466 | 5,105 | 54,994 | 81,769 | 4,699 | 19,839 | |||||||||||||||||||||||||||||||
Total earnings (loss) | 56,680 | 64,057 | 48,561 | (37,511 | ) | 28,206 | 42,359 | 3,362 | 15,659 | ||||||||||||||||||||||||||||||
Ratio | 2.83 | 3.03 | 2.63 | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||||||||
Coverage deficiency | N/A | N/A | N/A | $ | (42,616 | ) | $ | (26,788 | ) | $ | (39,410 | ) | $ | (1,337 | ) | $ | (4,180 | ) |