Regal Entertainment 8-K Other Events

	Exhibit 99.5
Exhibit 12.1

Regal Entertainment Group
Ratio of Earnings to Fixed Charges
(in millions, except ratios)

	Year Ended 12/30/2004			Year Ended 12/29/2005			Year Ended 12/28/2006			Year Ended 12/27/2007			Year Ended 1/1/2009
Pretax Income	$	142.9		$	152.3		$	173.8		$	601.5		$	186.4
Fixed Charges
Interest Expense, net of capitalized interest	93.6			114.4			129.8			130.6			127.7
Interest Capitalized	—			0.7			0.8			1.2			0.7
Amortization of Debt Costs	5.2			5.2			5.6			6.1			7.0
One-third of Rent Expense	95.7			103.5			107.7			112.0			121.1
Total Fixed Charges	194.5			223.8			243.9			249.9			256.5
Earnings	337.4			376.1			417.7			851.4			442.9
Ratio of Earnings to Fixed Charges	1.7		x	1.7		x	1.7		x	3.4		x	1.7		x
Rent Expense	$	287.0		$	310.5		$	323.2		$	335.9		$	363.3