EX-12.1 5 a2073603zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1

LodgeNet Entertainment Corporation and Subsidiaries

Statement Regarding Computation of Ratios (Unaudited)
(Dollar amounts in thousands)

Computation of Coverage of Fixed Charges


 
  2001
  2000
  1999
  1998
  1997
 
Net loss   $ (26,408 ) $ (39,014 ) $ (36,428 ) $ (39,912 ) $ (25,619 )

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Extraordinary loss (1)     2,091                  
  Cumulative effect of change in accounting principle (2)                     210  
  Provision for income taxes     689     325     370     375     344  
Add fixed charges (3):                                
  Interest     30,306     27,809     27,210     23,261     19,731  
  Amortization of debt costs     1,178     1,589     1,488     1,004     1,008  
  Interest portion of rentals     179     158     145     174     210  
   
 
 
 
 
 
Earnings available to cover fixed charges     8,035     (9,133 )   (7,215 )   (15,098 )   (4,116 )

Less fixed charges

 

 

31,663

 

 

29,556

 

 

28,843

 

 

24,439

 

 

20,949

 
   
 
 
 
 
 
Deficiency in the coverage of fixed charges   $ (23,628 ) $ (38,689 ) $ (36,058 ) $ (39,537 ) $ (25,065 )
   
 
 
 
 
 

(1)
In 2001—loss on early retirement of the Company's 1999 bank credit facility.

(2)
In 1997—charge for the effect of adopting EITF Issue 97-13 related to accounting for certain business reengineering costs.

(3)
Fixed charges consist of interest on all indebtedness, including amortization of debt issuance expense and capitalized interest, and one-third of rental expense (which is estimated to represent the interest portion thereof).



QuickLinks