EX-12.1 2 exhibit12_1.htm EXHIBIT 12.1 Exhibit 12.1
Exhibit 12.1
 
 

CCH II, LLC AND SUBSIDIARIES    
  
RATIO OF EARNINGS TO FIXED CHARGES CALCULATION    
  
(In millions)    
  
                 
                 
                 
   
Year Ended December 31,    
  
   
2006
  
 2005
  
 2004
  
                 
Earnings
                
Loss from operations before Income Taxes and
                    
Cumulative Effect of Accounting Change
 
$
(375
)
$
(449
)
$
(2,721
)
Fixed Charges
    
982
   
865
   
733
 
                     
Total Earnings
  
$
607
  
$
416
 
$
(1,988
)
                     
                     
Fixed Charges
                    
Interest Expense
  
$
951
  
$
829
 
$
702
 
Amortization of Debt Costs
    
24
   
29
   
24
 
Interest Element of Rentals
    
7
   
7
   
7
 
                     
Total Fixed Charges
  
$
982
  
$
865
 
$
733
 
                     
Ratio of Earnings to Fixed Charges (1)
    
-
   
-
   
-
 
                     
(1) Earnings for the years ended December 31, 2006, 2005, and 2004 were insufficient to cover fixed charges by $375, $449,
   
and $2,721, respectively. As a result of such deficiencies, the ratios are not presented above.