EXHIBIT 12
ALLBRITTON COMMUNICATIONS COMPANY
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
Fiscal Year Ended September 30,
-------------------------------------------------------------------
1993 1994 1995 1996 1997
------------ ------------ ------------ ------------ ------------
Pretax income from continuing
operations $ 14,848 $ 29,932 $ 33,844 $ 14,805 $1,534
------------ ------------ ------------ ------------ ------------
Fixed charges:
Interest 22,295 22,262 22,667 35,060 42,719
Amortization of deferred
financing costs 376 435 386 835 1,031
Amortization of debt
discount 41 41 41 162 151
Rental expense 920 873 888 900 967
------------ ------------ ------------ ------------ ------------
Total fixed charges 23,632 23,611 23,982 36,957 44,868
------------ ------------ ------------ ------------ ------------
$ 38,480 $ 53,543 $ 57,826 $ 51,762 $ 46,402
------------ ------------ ------------ ------------ ------------
Ratio of earnings to fixed
charges 1.63 2.27 2.41 1.40 1.03
============ =========== ============ ============ ============
As Adjusted
As Adjusted Three
Fiscal Year Three Months Months
Ended Ended Ended
September 30, December 31, December 31,
--------------------------
1997 1996 1997 1997
------------ ------------ ------------ ------------
Pretax income from continuing
operations $3,675 $5,681 $7,140 $7,749
------------ ------------ ------------ ------------
Fixed charges:
Interest 40,560 10,622 11,020 10,407
Amortization of deferred
financing costs 1,083 260 260 273
Amortization of debt
discount 117 37 38 29
Rental expense 967 242 266 266
------------ ------------ ------------ ------------
Total fixed charges 42,727 11,161 11,584 10,975
------------ ------------ ------------ ------------
$ 46,402 $ 16,842 $ 18,724 $ 18,724
------------ ------------ ------------ ------------
Ratio of earnings to fixed
charges 1.09 1.51 1.62 1.71
============ ============ ============ ============