|
||||||||||||||||||||||||||
| SEC Info℠ | | | Home | | | Search | | | My Interests | | | Help | | | Sign In | | | Please Sign In | |||||||
|
||||||||||||||||||||||||||
As Of Filer Filing For·On·As Docs:Size Issuer Filing Agent 9/16/11 Echosphere LLC S-4/A 50:17M Toppan Merrill/FA DISH Network LLC Dish DBS Corp Dish Network Service LLC Dish Operating L.L.C. |
Document/Exhibit Description Pages Size
1: S-4/A Pre-Effective Amendment to Registration of HTML 2.95M
Securities Issued in a Business-Combination
Transaction
3: EX-23.1 Consent of Experts or Counsel HTML 18K
2: EX-12.1 Statement re: Computation of Ratios HTML 57K
13: R1 Consolidated Balance Sheets HTML 148K
46: R2 Consolidated Balance Sheets (Parenthetical) HTML 40K
10: R3 Consolidated Statements of Operations and HTML 101K
Comprehensive Income (Loss)
11: R4 Consolidated Statements of Changes in HTML 65K
Stockholder's Equity (Deficit)
39: R5 Consolidated Statements of Changes in HTML 18K
Stockholder's Equity (Deficit) (Parenthetical)
27: R6 Consolidated Statements of Cash Flows HTML 158K
42: R7 Organization and Business Activities HTML 33K
20: R8 Summary of Significant Accounting Policies HTML 70K
28: R9 Statements of Cash Flow Data HTML 45K
30: R10 Marketable Investment Securities, Restricted Cash HTML 397K
and Other Investment Securities
36: R11 Inventory HTML 51K
15: R12 Property and Equipment HTML 210K
26: R13 Long-Term Debt HTML 213K
22: R14 Income Taxes and Accounting for Uncertainty in HTML 141K
Income Taxes
24: R15 Employee Benefit Plans HTML 42K
43: R16 Stock-Based Compensation HTML 482K
19: R17 Commitments and Contingencies HTML 164K
35: R18 Financial Information for Subsidiary Guarantors HTML 21K
23: R19 Valuation and Qualifying Accounts HTML 39K
45: R20 Quarterly Financial Data (Unaudited) HTML 54K
37: R21 Related Party Transactions HTML 175K
40: R22 Subsequent Events HTML 27K
12: R23 Condensed Consolidated Balance Sheets HTML 148K
41: R24 Condensed Consolidated Balance Sheets HTML 40K
(Parenthetical)
18: R25 Condensed Consolidated Statements of Operations HTML 102K
and Comprehensive Income (Loss)
14: R26 Condensed Consolidated Statements of Cash Flows HTML 131K
16: R27 Organization and Business Activities HTML 33K
31: R28 Summary of Significant Accounting Policies HTML 70K
38: R29 Marketable Investment Securities and Restricted HTML 397K
Cash
34: R30 Inventory HTML 51K
29: R31 Property and Equipment HTML 210K
25: R32 Long-Term Debt HTML 213K
33: R33 Stock-Based Compensation HTML 482K
44: R34 Commitments and Contingencies HTML 164K
21: R35 Financial Information for Subsidiary Guarantors HTML 21K
47: R36 Related Party Transactions HTML 175K
50: R37 Subsequent Events HTML 27K
17: R38 Document and Entity Information HTML 34K
48: XML IDEA XML File -- Filing Summary XML 77K
49: EXCEL IDEA Workbook of Financial Reports (.xls) XLS 3.89M
4: EX-101.INS XBRL Instance -- ddbs-20110630 XML 2.40M
6: EX-101.CAL XBRL Calculations -- ddbs-20110630_cal XML 198K
9: EX-101.DEF XBRL Definitions -- ddbs-20110630_def XML 403K
7: EX-101.LAB XBRL Labels -- ddbs-20110630_lab XML 763K
8: EX-101.PRE XBRL Presentations -- ddbs-20110630_pre XML 569K
5: EX-101.SCH XBRL Schema -- ddbs-20110630 XSD 88K
32: ZIP XBRL Zipped Folder -- 0001104659-11-052137-xbrl Zip 188K
Exhibit 12.1
DISH DBS Corporation
Ratio of Earnings to Fixed Charges
(In thousands, except ratios)
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months |
| |||||||||
|
|
|
For the Years Ended December 31, |
|
Ended June 30, |
| |||||||||||||||||
|
|
|
|
2007 |
|
2008 |
|
2009 |
|
2010 |
|
2010 |
|
2011 |
| ||||||||
|
Income (loss) before taxes |
|
$ |
934,521 |
|
$ |
1,344,570 |
|
$ |
1,789,427 |
|
$ |
976,593 |
|
$ |
1,486,988 |
|
$ |
750,004 |
|
$ |
1,452,794 |
|
|
Less: Equity earnings of affiliate |
|
— |
|
— |
|
— |
|
1,975 |
|
— |
|
— |
|
— |
| |||||||
|
Interest expense (net of amounts capitalized) |
|
389,993 |
|
372,612 |
|
368,838 |
|
407,413 |
|
470,890 |
|
241,856 |
|
261,178 |
| |||||||
|
Amortization of capitalized interest (estimate) |
|
11,771 |
|
12,188 |
|
5,338 |
|
5,484 |
|
7,360 |
|
2,808 |
|
4,328 |
| |||||||
|
Interest component of rent expense (1) |
|
2,430 |
|
2,580 |
|
7,267 |
|
7,004 |
|
9,904 |
|
2,721 |
|
2,481 |
| |||||||
|
Earnings before fixed charges |
|
$ |
1,338,715 |
|
$ |
1,731,950 |
|
$ |
2,170,870 |
|
$ |
1,398,469 |
|
$ |
1,975,142 |
|
$ |
997,389 |
|
$ |
1,720,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Interest expense (net of amounts capitalized) |
|
$ |
389,993 |
|
$ |
372,612 |
|
$ |
368,838 |
|
$ |
407,413 |
|
$ |
470,890 |
|
$ |
241,856 |
|
$ |
261,178 |
|
|
Capitalized interest |
|
12,079 |
|
7,434 |
|
5,607 |
|
— |
|
— |
|
— |
|
— |
| |||||||
|
Interest component of rent expense (1) |
|
2,430 |
|
2,580 |
|
7,267 |
|
7,004 |
|
9,904 |
|
2,721 |
|
2,481 |
| |||||||
|
Total fixed charges |
|
$ |
404,502 |
|
$ |
382,626 |
|
$ |
381,712 |
|
$ |
414,417 |
|
$ |
480,794 |
|
$ |
244,577 |
|
$ |
263,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Ratio of earnings to fixed charges |
|
3.31 x |
|
4.53 x |
|
5.69 x |
|
3.37 x |
|
4.11 x |
|
4.08 x |
|
6.53 x |
| |||||||
(1) The interest component of rent expense has been estimated by taking the difference between our gross rent expense and the net present value of our rent expense using the weighted average cost of debt for our senior notes during each respective period. The rates applied are approximately 7% for the years ended December 31, 2006 through December 31, 2010 and for the six months ended June 30, 2010 and 2011.
| This ‘S-4/A’ Filing | Date | Other Filings | ||
|---|---|---|---|---|
 | ||||
| Filed on: | 9/16/11 | |||
| 6/30/11 | 10-Q, S-4 | |||
| 12/31/10 | 10-K | |||
| 6/30/10 | 10-Q | |||
| 12/31/06 | 10-K | |||
| 6/30/06 | 10-Q | |||
| List all Filings | ||||