EX-12.1 2 exh12_1.htm EXHIBIT 12.1 exh12_1.htm
 
Exhibit 12.1
 
CCO HOLDINGS, 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
   $ (164 )   $ (136 )
  Fixed Charges
    
584
      
579
  
                 
      Total Earnings
   $
420
     $
443
  
                 
                 
Fixed Charges
                
  Interest Expense
   $
568
     $
558
  
  Amortization of Debt Costs
    
11
      
16
  
  Interest Element of Rentals
    
5
      
5
  
                 
      Total Fixed Charges
   $
584
     $
579
  
                 
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 $164 million and $136 million, respectively. As a result of such
 
deficiencies, the ratios are not presented above.