Exhibit 12.1
Zayo Group, LLC
Ratio of Earnings to Fixed Charges
(dollars in million)
|
| For the Year ended June 30, |
| For the Six |
| ||||||||||||||
|
| 2015 |
| 2014 |
| 2013 |
| 2012 |
| 2011 |
| 2015 |
| ||||||
Calculation of Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
(Loss)/Earnings Before Income Taxes |
| $ | (163.8 | ) | $ | (136.8 | ) | $ | (163.7 | ) | $ | 23.7 |
| $ | 7.6 |
| $ | (12.2 | ) |
Fixed Charges |
| 229.7 |
| 214.8 |
| 213.4 |
| 56.5 |
| 38.2 |
| 112.8 |
| ||||||
(Loss)/Earnings Before Income Taxes and Fixed Charges |
| $ | 65.9 |
| $ | 78.0 |
| $ | 49.7 |
| $ | 80.2 |
| $ | 45.8 |
| $ | 100.6 |
|
Calculation of Fixed Charges |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest Expense |
| 214.0 |
| 203.5 |
| 202.5 |
| 50.7 |
| 33.4 |
| 105.0 |
| ||||||
Interest Factor in Rental Expense (1) |
| 15.7 |
| 11.3 |
| 10.9 |
| 5.7 |
| 4.8 |
| 7.8 |
| ||||||
Total Fixed Charges |
| $ | 229.7 |
| $ | 214.8 |
| $ | 213.4 |
| $ | 56.4 |
| $ | 38.2 |
| $ | 112.8 |
|
Ratio of Earnings to Fixed Charges |
| — |
| — |
| — |
| 1.42 |
| 1.20 |
| — |
| ||||||
Deficiency |
| $ | (163.8 | ) | $ | (136.8 | ) | $ | (163.7 | ) | n/a |
| n/a |
| (12.2 | ) |
(1) The portion of total rental expense that represents the interest factor is estimated to be 12.5%.