EX-12.2 3 exhibit12_2.htm EXHIBIT 12.2 exhibit12_2.htm
Exhibit 12.2
 
 
CCH II, LLC AND SUBSIDIARIES
  
RATIO OF EARNINGS TO FIXED CHARGES CALCULATION
  
(In millions)
  
                               
                               
                               
   
Year Ended December 31,
  
   
2003
    
2004
    
2005
    
2006
    
2007
  
                               
Earnings
                              
                               
Loss from Operations before Minority Interest and Income Taxes
   $ 10     $ (2,721 )   $ (449 )   $ (375 )   $ (546 )
Fixed Charges
     552       733       865       982       1,021  
                                         
      Total Earnings
   $ 562     $ (1,988 )   $ 416     $ 607     $ 475  
                                         
                                         
Fixed Charges
                                        
Interest Expense
   $ 532     $ 702     $ 829     $ 951     $ 995  
Amortization of Debt Costs
     13       24       29       24       19  
Interest Element of Rentals
     7       7       7       7       7  
                                         
      Total Fixed Charges
   $ 552     $ 733     $ 865     $ 982     $ 1,021  
                                         
Ratio of Earnings to Fixed Charges (1)
     1.02       -       -       -       -  
                                         
(1) Earnings for the years ended December 31, 2004, 2005, 2006 and 2007 were insufficient to cover fixed charges by $2.7 billion, $449 million, $375 million, and $546 million, respectively. As a result of such deficiencies, the ratios are not presented above.