|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: MAIL COM INC, S-3, 2000-09-15 |
Next: MAIL COM INC, S-3, EX-23.1, 2000-09-15 |
<PAGE> 1
Exhibit 12
Mail.com, Inc
Computation of Earnings to Fixed Charges
($ in thousands)
<TABLE>
<CAPTION>
Six Months Ended Six Months Ended
June 30, 1999 June 30, 2000
------------- -------------
<S> <C> <C>
Net loss before minority interest $(14,369) $(91,101)
Add: fixed charges 211 4,689
Less minority interest - 660
- ---
Adjusted Loss $(14,158) $(85,752)
========= =========
Fixed charges
Interest expense 178 4,109
Interest portion of rental expense 33 270
Amortization of bond issuance costs - 310
- ---
Total fixed charges $211 $4,689
==== ======
Ratio of earnings to fixed charges N/M N/M
</TABLE>
N/M Not Meaningful
<TABLE>
<CAPTION>
Year Ended Year Ended Year Ended Year Ended
December 31, December 31, December 31, December 31,
------------- ------------- ------------- ------------
1996 1997 1998 1999
---- ---- ---- ----
<S> <C> <C> <C> <C>
Net loss $ (544) $(2,996) $(12,525) $(61,571)
Add: fixed charges 4 41 145 898
- -- --- ---
Adjusted Loss $(540) $(2,955) $(12,380) $(60,673)
====== ======== ========= =========
Fixed charges
Interest expense $2 $35 $109 $751
Interest portion of rental 2 6 36 147
expense - - -- ---
Total fixed charges $4 $41 $145 $898
== === ==== ====
Ratio of earnings to fixed N/M N/M N/M N/M
charges
</TABLE>
N/M Not Meaningful
|
|