Exhibit 12
AMERICAN AIRLINES, INC.
Computation of Ratio of Earnings to Fixed Charges
(in millions)
Computation of Ratio of Earnings to Fixed Charges
(in millions)
2005 | 2004 | 2003 | 2002 | 2001 | ||||||||||||||||
Earnings: | ||||||||||||||||||||
Loss before income taxes and cumulative effect of accounting change | $ | (892 | ) | $ | (821 | ) | $ | (1,409 | ) | $ | (3,669 | ) | $ | (2,449 | ) | |||||
Add: Total fixed charges (per below) | 1,566 | 1,480 | 1,421 | 1,532 | 1,435 | |||||||||||||||
Less: Interest capitalized | 64 | 77 | 66 | 80 | 135 | |||||||||||||||
Total earnings (loss) | $ | 610 | $ | 582 | $ | (54 | ) | $ | (2,217 | ) | $ | (1,149 | ) | |||||||
Fixed charges: | ||||||||||||||||||||
Interest | $ | 724 | $ | 653 | $ | 525 | $ | 522 | $ | 406 | ||||||||||
Portion of rental expense representative of the interest factor | 831 | 815 | 888 | 1,005 | 1,025 | |||||||||||||||
Amortization of debt expense | 11 | 12 | 8 | 5 | 4 | |||||||||||||||
Total fixed charges | $ | 1,566 | $ | 1,480 | $ | 1,421 | $ | 1,532 | $ | 1,435 | ||||||||||
Ratio of earnings to fixed charges | — | — | — | — | — | |||||||||||||||
Coverage deficiency | 956 | 898 | $ | 1,475 | $ | 3,749 | $ | 2,584 | ||||||||||||
Note: | As of December 31, 2005, American has guaranteed approximately $1.2 billion of unsecured debt and approximately $428 million of secured debt. The impact of these unconditional guarantees is not included in the above computation. |