|
CCH
II, LLC AND SUBSIDIARIES
|
||||||||||||||||||||
|
RATIO
OF EARNINGS TO FIXED CHARGES CALCULATION
|
||||||||||||||||||||
|
(In
millions)
|
||||||||||||||||||||
|
Year
Ended December 31,
|
||||||||||||||||||||
|
2003
|
2004
|
2005
|
2006
|
2007
|
||||||||||||||||
|
Earnings
|
||||||||||||||||||||
|
Loss
from Operations before Minority Interest and Income Taxes
|
$ | 10 | $ | (2,721 | ) | $ | (449 | ) | $ | (375 | ) | $ | (546 | ) | ||||||
|
Fixed
Charges
|
552 | 733 | 865 | 982 | 1,021 | |||||||||||||||
|
Total
Earnings
|
$ | 562 | $ | (1,988 | ) | $ | 416 | $ | 607 | $ | 475 | |||||||||
|
Fixed
Charges
|
||||||||||||||||||||
|
Interest
Expense
|
$ | 532 | $ | 702 | $ | 829 | $ | 951 | $ | 995 | ||||||||||
|
Amortization
of Debt Costs
|
13 | 24 | 29 | 24 | 19 | |||||||||||||||
|
Interest
Element of Rentals
|
7 | 7 | 7 | 7 | 7 | |||||||||||||||
|
Total
Fixed Charges
|
$ | 552 | $ | 733 | $ | 865 | $ | 982 | $ | 1,021 | ||||||||||
|
Ratio
of Earnings to Fixed Charges (1)
|
1.02 | - | - | - | - | |||||||||||||||
|
(1) Earnings
for the years ended December 31, 2004, 2005, 2006 and 2007 were
insufficient to cover fixed charges by $2.7 billion, $449 million, $375
million, and $546 million, respectively. As a result of such
deficiencies, the ratios are not presented above.
|
||||||||||||||||||||