Exhibit 12.1
CCO HOLDINGS, LLC AND SUBSIDIARIES
RATIO OF CONSOLIDATED EARNINGS TO FIXED CHARGES
(dollars in millions)
| For the Year Ended December 31, | For the Six Months Ended June 30, |
|||||||||||||||||||||||||||
| 2011 | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | ||||||||||||||||||||||
| Earnings |
||||||||||||||||||||||||||||
| Income (Loss) before Income Taxes |
$ | 127 | $ | 10 | $ | (57 | ) | $ | 75 | $ | 144 | $ | (69 | ) | $ | 420 | ||||||||||||
| Fixed Charges |
779 | 811 | 862 | 898 | 850 | 458 | 668 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total Earnings |
$ | 906 | $ | 821 | $ | 805 | $ | 973 | $ | 994 | $ | 389 | $ | 1,088 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Fixed Charges |
||||||||||||||||||||||||||||
| Interest Expense |
$ | 735 | $ | 780 | $ | 834 | $ | 868 | $ | 822 | $ | 445 | $ | 651 | ||||||||||||||
| Amortization of Debt Costs |
37 | 24 | 20 | 21 | 18 | 11 | 11 | |||||||||||||||||||||
| Interest Element of Rentals |
7 | 7 | 8 | 9 | 10 | 2 | 6 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total Fixed Charges |
$ | 779 | $ | 811 | $ | 862 | $ | 898 | $ | 850 | $ | 458 | $ | 668 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Ratio of Earnings to Fixed Charges(1) |
1.16 | 1.01 | — | 1.08 | 1.17 | — | 1.63 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| (1) | Earnings for the year ended December 31, 2013 and for the six months ended June 30, 2015 were insufficient to cover fixed charges by $57 million and $69 million, respectively. As a result of such deficiencies, the ratios are not presented above. |