Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - UNISYS CORP | Financial_Report.xls |
| 10-Q - FORM 10-Q - UNISYS CORP | d686876d10q.htm |
| EX-31.2 - EX-31.2 - UNISYS CORP | d686876dex312.htm |
| EX-31.1 - EX-31.1 - UNISYS CORP | d686876dex311.htm |
| EX-32.2 - EX-32.2 - UNISYS CORP | d686876dex322.htm |
| EX-32.1 - EX-32.1 - UNISYS CORP | d686876dex321.htm |
Exhibit 12
UNISYS CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND
PREFERRED STOCK DIVIDENDS (UNAUDITED)
($ in millions)
| Three Months Ended Mar. 31, |
Years Ended December 31 | |||||||||||||||||||||||
| 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||||||
| Fixed charges |
||||||||||||||||||||||||
| Interest expense |
$ | 2.0 | $ | 9.9 | $ | 27.5 | $ | 63.1 | $ | 101.8 | $ | 95.2 | ||||||||||||
| Interest capitalized during the period |
1.3 | 3.2 | 5.3 | 4.9 | 9.1 | 7.5 | ||||||||||||||||||
| Amortization of debt issuance expenses |
.4 | 1.6 | 1.7 | 1.9 | 2.6 | 3.3 | ||||||||||||||||||
| Portion of rental expense representative of interest |
7.0 | 28.4 | 28.2 | 32.6 | 33.5 | 34.9 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total Fixed Charges |
10.7 | 43.1 | 62.7 | 102.5 | 147.0 | 140.9 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Preferred stock dividend requirements (a) |
2.7 | 16.2 | 16.2 | 13.5 | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total fixed charges and preferred stock dividends |
13.4 | 59.3 | 78.9 | 116.0 | 147.0 | 140.9 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Earnings |
||||||||||||||||||||||||
| Income (loss) from continuing operations before income taxes |
(31.7 | ) | 219.4 | 254.1 | 206.0 | 222.9 | 218.2 | |||||||||||||||||
| Add amortization of capitalized interest |
1.3 | 5.0 | 7.5 | 7.4 | 9.1 | 11.6 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Subtotal |
(30.4 | ) | 224.4 | 261.6 | 213.4 | 232.0 | 229.8 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges per above |
10.7 | 43.1 | 62.7 | 102.5 | 147.0 | 140.9 | ||||||||||||||||||
| Less interest capitalized during the period |
(1.3 | ) | (3.2 | ) | (5.3 | ) | (4.9 | ) | (9.1 | ) | (7.5 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total earnings |
$ | (21.0 | ) | $ | 264.3 | $ | 319.0 | $ | 311.0 | $ | 369.9 | $ | 363.2 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of earnings to fixed charges |
* | 6.13 | 5.09 | 3.03 | 2.52 | 2.58 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of earnings to fixed charges and preferred stock dividends (b) |
** | 4.46 | 4.04 | 2.68 | 2.52 | 2.58 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| (a) | Amounts have not been grossed up for income taxes since the preferred stock was issued by the U.S. parent corporation which has a full valuation allowance against its net deferred tax assets. |
| (b) | The ratio of earnings to fixed charges and preferred stock dividends is calculated by dividing total earnings by total fixed charges and preferred stock dividends. |
| * | Earnings for the three months ended March 31, 2014 were inadequate to cover fixed charges by $31.7 million. |
| ** | Earnings for the three months ended March 31, 2014 were inadequate to cover fixed charges and preferred stock dividends by $34.4 million. |