Phone Transfers (CA) S-4 Registration of securities issued in business combination transactions

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.