Exhibit 12
UNISYS CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND
PREFERRED STOCK DIVIDENDS (UNAUDITED)
($ in millions)
Nine Months | ||||||||||||||||||||||||
Ended Sept. 30 | Years Ended December 31 | |||||||||||||||||||||||
2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |||||||||||||||||||
Fixed charges | ||||||||||||||||||||||||
Interest expense | $ | 25.0 | $ | 63.1 | $ | 101.8 | $ | 95.2 | $ | 85.1 | $ | 76.3 | ||||||||||||
Interest capitalized during the period | 4.5 | 4.9 | 9.1 | 7.5 | 9.0 | 9.1 | ||||||||||||||||||
Amortization of debt issuance expenses | 1.3 | 1.9 | 2.6 | 3.3 | 4.1 | 3.8 | ||||||||||||||||||
Portion of rental expense representative of interest | 20.9 | 32.6 | 33.5 | 34.9 | 46.9 | 52.4 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Fixed Charges | 51.7 | 102.5 | 147.0 | 140.9 | 145.1 | 141.6 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Preferred stock dividend requirements (a) | 12.1 | 13.5 | — | — | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total fixed charges and preferred stock dividends | 63.8 | 116.0 | 147.0 | 140.9 | 145.1 | 141.6 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Earnings | ||||||||||||||||||||||||
Income (loss) from continuing operations before income taxes | 144.7 | 206.0 | 222.9 | 218.2 | (97.6 | ) | 14.8 | |||||||||||||||||
Add amortization of capitalized interest | 5.3 | 7.4 | 9.1 | 11.6 | 16.1 | 14.5 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Subtotal | 150.0 | 213.4 | 232.0 | 229.8 | (81.5 | ) | 29.3 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed charges per above | 51.7 | 102.5 | 147.0 | 140.9 | 145.1 | 141.6 | ||||||||||||||||||
Less interest capitalized during the period | (4.5 | ) | (4.9 | ) | (9.1 | ) | (7.5 | ) | (9.0 | ) | (9.1 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total earnings | $ | 197.2 | $ | 311.0 | $ | 369.9 | $ | 363.2 | $ | 54.6 | $ | 161.8 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of earnings to fixed charges | 3.81 | 3.03 | 2.52 | 2.58 | * | 1.14 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of earnings to fixed charges and preferred stock dividends | 3.28 | 2.80 | 2.52 | 2.58 | ** | 1.14 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(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. |
* | Earnings for the year ended December 31, 2008 were inadequate to cover fixed charges by $90.5 million. |
** | Earnings for the year ended December 31, 2008 were inadequate to cover fixed charges and preferred stock dividends by $90.5 million. |