UNISYS CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (UNAUDITED)
($ in millions)
Six
Months
Ended Years Ended December 31
June 30, -----------------------------------
2000 1999 1998 1997 1996 1995
-------- ---- ---- ---- ---- ----
Fixed charges
Interest expense $ 39.2 $127.8 $171.7 $233.2 $249.7 $202.1
Interest capitalized during
the period 5.7 3.6 - - - -
Amortization of debt issuance
expenses 2.0 4.1 4.6 6.7 6.3 5.1
Portion of rental expense
representative of interest 23.1 46.3 49.1 51.8 59.8 65.9
------ ------ ------ ------ ------ ------
Total Fixed Charges 70.0 181.8 225.4 291.7 315.8 273.1
------ ------ ------ ------ ------ ------
Earnings
Income (loss) from continuing
operations before income taxes 246.7 770.3 594.2 (748.1) 80.2 (786.0)
Add (deduct) share of loss
(income) of associated
companies (17.7) 8.9 (.3) 5.9 (4.9) 5.0
------ ------ ------ ------ ------- ------
Subtotal 229.0 779.2 593.9 (742.2) 75.3 (781.0)
------ ------ ------ ------ ------- ------
Fixed charges per above 70.0 181.8 225.4 291.7 315.8 273.1
Less interest capitalized during
the period (5.7) (3.6) - - - -
------ ------ ------ ------ ------ -------
Total earnings (loss) $293.3 $957.4 $819.3 $(450.5)$391.1$(507.9)
====== ====== ====== ======= ====== =======
Ratio of earnings to fixed
charges 4.19 5.27 3.63 * 1.24 *
====== ====== ====== ======= ====== =======
* Earnings for the years ended December 31, 1997 and 1995 were inadequate
to cover fixed charges by approximately $742.2 and $781.0 million,
respectively.