EX-12.3 4 exhibit12_3.htm EXHIBIT 12.3 exhibit12_3.htm
Exhibit 12.3
 
 
CCO HOLDINGS, 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
  $ 55     $ (2,555 )   $ (282 )   $ (166 )   $ (308 )
Fixed Charges
    507       567       698       773       783  
                                         
      Total Earnings
  $ 562     $ (1,988 )   $ 416     $ 607     $ 475  
                                         
                                         
Fixed Charges
                                       
Interest Expense
  $ 488     $ 539     $ 665     $ 746     $ 762  
Amortization of Debt Costs
    12       21       26       20       14  
Interest Element of Rentals
    7       7       7       7       7  
                                         
      Total Fixed Charges
  $ 507     $ 567     $ 698     $ 773     $ 783  
                                         
Ratio of Earnings to Fixed Charges (1)
    1.11       -       -       -       -  
                                         
(1) Earnings for the years ended December 31, 2004, 2005, 2006 and 2007 were insufficient to cover fixed charges by $2.6 billion, $282 million, $166 million, and $308 million, respectively. As a result of such deficiencies, the ratios are not presented above.