1 EXHIBIT 12.2 FACILICOM INTERNATIONAL, INC. SCHEDULE OF EARNINGS TO FIXED CHARGES (IN THOUSANDS) PERIOD FROM PERIOD FROM JANUARY 1, MAY 5, 1995 1995 NINE MONTHS ENDED JUNE 30, YEAR ENDED SEPTEMBER 30, TO TO JUNE 30, -------------------------- ----------------------------- SEPTEMBER 30, 1995 1999 1998 1998 1997 1996 1995 (PREDECESSOR) ---- ---- ---- ---- ---- ------------- ------------- Actual: Loss before income taxes............... $(58,561) $(38,990) $(57,946) $(14,031) $(9,662) $(1,725) $(1,341) Consolidated fixed charges............. 26,942 15,234 23,539 1,532 390 94 67 -------- -------- -------- -------- ------- ------- ------- Earnings............... $(31,619) $(23,756) $(34,407) $(12,499) ($9,272) $(1,631) $(1,274) ======== ======== ======== ======== ======= ======= ======= Consolidated Fixed Charges: Interest Expense....... $ 25,690 $ 14,539 $ 22,612 $ 1,336 $ 312 $ 80 $ 44 Rental Expenses........ 1,252 695 927 196 78 14 23 -------- -------- -------- -------- ------- ------- ------- Consolidated Fixed Charges............. $ 26,942 $ 15,234 $ 23,539 $ 1,532 $ 390 $ 94 $ 67 ======== ======== ======== ======== ======= ======= ======= Deficiency of Earnings to Fixed Charges.......... $(58,561) $(38,990) $(57,946) $(14,031) $(9,662) $(1,725) $(1,341) ======== ======== ======== ======== ======= ======= =======