EX-12.1 2 exhibit12_1.htm EXHIBIT 12.1 exhibit12_1.htm
                                                                                    Exhibit 12.1
 
CCH II, LLC AND SUBSIDIARIES      
RATIO OF EARNINGS TO FIXED CHARGES CALCULATION      
(In millions)      
             
             
             
   
Nine Months Ended September 30,
  
   
2007
    
2006
  
             
Earnings
            
  Loss from Operations before Minority Interest and Income Taxes
   $ (344 )   $ (285 )
  Fixed Charges
    
764
      
728
  
                 
      Total Earnings
   $
420
     $
443
  
                 
                 
Fixed Charges
                
  Interest Expense
   $
744
     $
704
  
  Amortization of Debt Costs
    
15
      
19
  
  Interest Element of Rentals
    
5
      
5
  
                 
      Total Fixed Charges
   $
764
     $
728
  
                 
Ratio of Earnings to Fixed Charges (1)
    
-
      
-
  
                 
(1) Earnings for the nine months ended September 30, 2007 and 2006 were insufficient to cover fixed charges by
  
  $344 million and $285 million, respectively. As a result of such deficiencies, the ratios are not presented above.