|
CCH II, LLC AND SUBSIDIARIES
|
||||||||||||||||||||||||||||
|
RATIO OF EARNINGS TO FIXED CHARGES CALCULATION
|
||||||||||||||||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||||
|
Year Ended December 31, 2009
|
||||||||||||||||||||||||||||
|
Predecessor
|
Successor
|
|||||||||||||||||||||||||||
|
Predecessor
|
Prior Charter January 1 through | Period from December 1 through | Combined January 1 through | |||||||||||||||||||||||||
| Year Ended December 31, |
November 30,
|
December 31, | December 31, | |||||||||||||||||||||||||
|
2005
|
2006
|
2007
|
2008
|
2009
|
2009
|
2009
|
||||||||||||||||||||||
|
Earnings
|
||||||||||||||||||||||||||||
|
Income (Loss) from Operations before Noncontrolling Interest and Income Taxes
|
$ | (488 | ) | $ | (613 | ) | $ | (546 | ) | $ | (1,750 | ) | $ | 2,679 | $ | 13 | $ | 2,692 | ||||||||||
|
Fixed Charges
|
865 | 982 | 1,021 | 1,071 | 1,111 | 69 | 1,180 | |||||||||||||||||||||
|
Total Earnings
|
$ | 377 | $ | 369 | $ | 475 | $ | (679 | ) | $ | 3,790 | $ | 82 | $ | 3,872 | |||||||||||||
|
Fixed Charges
|
||||||||||||||||||||||||||||
|
Interest Expense
|
$ | 829 | $ | 951 | $ | 995 | $ | 1,041 | $ | 797 | $ | 68 | $ | 865 | ||||||||||||||
|
Interest Expense Included Within Reorganization Items, Net
|
- | - | - | - | 289 | - | 289 | |||||||||||||||||||||
|
Amortization of Debt Costs
|
29 | 24 | 19 | 23 | 19 | - | 19 | |||||||||||||||||||||
|
Interest Element of Rentals
|
7 | 7 | 7 | 7 | 6 | 1 | 7 | |||||||||||||||||||||
|
Total Fixed Charges
|
$ | 865 | $ | 982 | $ | 1,021 | $ | 1,071 | $ | 1,111 | $ | 69 | $ | 1,180 | ||||||||||||||
|
Ratio of Earnings to Fixed Charges (1)
|
- | - | - | - | 3.41 | 1.19 | 3.28 | |||||||||||||||||||||
|
(1) Earnings for the years ended December 31, 2005, 2006, 2007, and 2008 were insufficient to cover fixed charges by $488 million, $613 million, $546 million, and $1.8 billion, respectively. As a result of such deficiencies, the ratios are not presented above.
|
||||||||||||||||||||||||||||