QuickLinks -- Click here to rapidly navigate through this document
Exhibit 12.1
Worldspan, L.P.
Earnings to Fixed Charges Ratio Calculation
| Predecessor Basis | Successor Basis | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended 12/31/2002 | Six Months Ended 6/30/2003 | Six Months Ended 12/31/2003 | Year Ended 12/31/2004 | Six Months Ended 6/30/05 | |||||||||||||
Fixed Charges: | ||||||||||||||||||
Interest Expense | $ | 5,481 | $ | 2,756 | $ | 20,891 | $ | 40,878 | $ | 28,468 | ||||||||
Rental Expense (20% of Actual) | 3,635 | 1,666 | 1,804 | 3,100 | 1,093 | |||||||||||||
Total Fixed Charges | 9,116 | 4,422 | 22,695 | 43,978 | 29,561 | |||||||||||||
Earnings: | ||||||||||||||||||
Income before provision for income taxes and equity in (loss) gain of investees | 106,009 | 28,428 | (14,668 | ) | 44,910 | (13,128 | ) | |||||||||||
Fixed Charges | 9,116 | 4,422 | 22,695 | 43,978 | 29,561 | |||||||||||||
Total Earnings | 115,125 | 32,850 | 8,027 | 88,888 | 16,433 | |||||||||||||
Earnings to Fixed Charges(1) | 12.6 | 7.4 | 0.4 | 2.0 | 0.6 | |||||||||||||
- (1)
- For the six months ended December 31, 2003, there was a deficiency of $13,989.
Worldspan, L.P. Earnings to Fixed Charges Ratio Calculation