EX-12 2 a07-25606_1ex12.htm EX-12

Exhibit 12

 

STATEMENTS RE COMPUTATION OF RATIOS

 

STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND
PREFERRED STOCK DIVIDENDS

 

LEVEL 3 COMMUNICATIONS, INC.

 

 

 

Nine Months Ended
September 30,

 

Fiscal Year Ended

 

(dollars in millions)

 

2007

 

2006

 

2006

 

2005

 

2004

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from Continuing Operations Before Taxes

 

$

(1,025

)

$

(555

)

$

(790

)

$

(702

)

$

(477

)

$

(746

)

$

(991

)

(Earnings) Losses of Equity Investees

 

—

 

—

 

—

 

—

 

—

 

(3

)

(13

)

Interest on Debt, Net of Capitalized Interest

 

441

 

481

 

648

 

530

 

485

 

567

 

560

 

Amortization of Capitalized Interest

 

51

 

51

 

68

 

68

 

68

 

68

 

68

 

Interest Expense Portion of Rental Expense

 

47

 

30

 

44

 

25

 

29

 

31

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (Losses) Available for Fixed Charges

 

$

(486

)

$

7

 

$

(30

)

$

(79

)

$

105

 

$

(83

)

$

(356

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on Debt

 

$

441

 

$

481

 

$

648

 

$

530

 

$

485

 

$

567

 

$

560

 

Preferred Dividends

 

—

 

—

 

—

 

—

 

—

 

—

 

—

 

Interest Expense Portion of Rental Expense

 

47

 

30

 

44

 

25

 

29

 

31

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Charges

 

$

488

 

$

511

 

$

692

 

$

555

 

$

514

 

$

598

 

$

580

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Fixed Charges

 

—

 

—

 

—

 

—

 

—

 

—

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deficiency

 

$

(974

)

$

(504

)

$

(722

)

$

(634

)

$

(409

)

$

(681

)

$

(936

)