|
CCO
HOLDINGS, 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
|
$ | 55 | $ | (2,555 | ) | $ | (282 | ) | $ | (166 | ) | $ | (308 | ) | ||||||
|
Fixed
Charges
|
507 | 567 | 698 | 773 | 783 | |||||||||||||||
|
Total
Earnings
|
$ | 562 | $ | (1,988 | ) | $ | 416 | $ | 607 | $ | 475 | |||||||||
|
Fixed
Charges
|
||||||||||||||||||||
|
Interest
Expense
|
$ | 488 | $ | 539 | $ | 665 | $ | 746 | $ | 762 | ||||||||||
|
Amortization
of Debt Costs
|
12 | 21 | 26 | 20 | 14 | |||||||||||||||
|
Interest
Element of Rentals
|
7 | 7 | 7 | 7 | 7 | |||||||||||||||
|
Total
Fixed Charges
|
$ | 507 | $ | 567 | $ | 698 | $ | 773 | $ | 783 | ||||||||||
|
Ratio
of Earnings to Fixed Charges (1)
|
1.11 | - | - | - | - | |||||||||||||||
|
(1) Earnings
for the years ended December 31, 2004, 2005, 2006 and 2007 were
insufficient to cover fixed charges by $2.6 billion, $282 million, $166
million, and $308 million, respectively. As a result of such
deficiencies, the ratios are not presented above.
|
||||||||||||||||||||