EX-12 15 d444234dex12.htm EX-12 EX-12

Exhibit 12

Travelport Limited

Computation of Ratio to Earnings to Fixed Charges

(in $ millions)    Year Ended December 31,  
     2012     2011     2010     2009     2008  

Earnings available to cover fixed charges:

          

(Loss) income from continuing operations before income taxes and equity in losses of investment in Orbitz Worldwide

     (146     (87     4        57        (36

Plus: Fixed charges

     300        296        284        296        353   

Plus: Amortization of capitalized interest

     3        2        1                 

Less: Interest capitalized

     (3     (3     (6     (3       

Less: Non-controlling interest in pre-tax income of subsidiaries that have not incurred fixed charges

     2        2               (3     (3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings available to cover fixed charges

     156        210        283        347        314   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges:

          

Interest, including amortization of deferred financing costs

     291        287        272        286        346   

Interest capitalized

     3        3        6        3          

Interest portion of rental payment

     6        6        6        7        7   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

     300        296        284        296        353   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Fixed Charges

     n/a        n/a        n/a        1.17        n/a   

For the years ended December 31, 2012, 2011, 2010, and 2008, the Company’s earnings were insufficient to cover fixed charges by $146 million, $86 million, $1 million and $39 million, respectively.