EX-12.1 2 ex12_1.htm EXHIBIT 12.1 ex12_1.htm
Exhibit 12.1

CCO HOLDINGS, LLC AND SUBSIDIARIES
            
RATIO OF EARNINGS TO FIXED CHARGES CALCULATION
            
(In millions)
            
             
             
             
   
Three Months Ended March 31,
  
   
2009
    
2008
  
             
Earnings
            
             
Income (loss) from Operations before Noncontrolling Interest and Income Taxes
   $ 39     $ (19 )
Fixed Charges
     202       195  
                 
      Total Earnings
   $ 241     $ 176  
                 
                 
Fixed Charges
                
Interest Expense
   $ 195     $ 189  
Amortization of Debt Costs
     5       4  
Interest Element of Rentals
     2       2  
                 
      Total Fixed Charges
   $ 202     $ 195  
                 
Ratio of Earnings to Fixed Charges (1)
     1.19       -  
                 
(1) Earnings for the three months ended March 31, 2008 were insufficient to cover fixed charges by $19 million. As a result of such
  
       deficiencies, the ratios are not presented above.