Exhibit 12
UNISYS CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (UNAUDITED)
($ in millions)
Three
Months
Ended Years Ended December 31
Mar. 31, -----------------------------------
2007 2006 2005 2004 2003 2002
-------- ---- ---- ---- ---- ----
Fixed charges
Interest expense $ 18.9 $ 77.2 $ 64.7 $ 69.0 $ 69.6 $ 66.5
Interest capitalized during
the period 1.7 9.9 15.0 16.3 14.5 13.9
Amortization of debt issuance
expenses 1.0 3.8 3.4 3.5 3.8 2.6
Portion of rental expense
representative of interest 14.2 56.7 60.9 61.6 55.2 53.0
------ ------ ------ ------ ------ -----
Total Fixed Charges 35.8 147.6 144.0 150.4 143.1 136.0
------ ------ ------ ------ ------ -----
Earnings
Income (loss) from continuing
operations before income taxes (23.0) (250.9)(170.9) (76.0) 380.5 332.8
Add (deduct) the following:
Share of loss (income) of
associated companies - 4.5 (7.2) (14.0) (16.2) 14.2
Amortization of capitalized
interest 3.4 13.7 12.9 11.7 10.2 8.8
------ ------ ------ ------ ------ -----
Subtotal (19.6) (232.7)(165.2) (78.3) 374.5 355.8
------ ------ ------ ------ ------ -----
Fixed charges per above 35.8 147.6 144.0 150.4 143.1 136.0
Less interest capitalized during
the period (1.7) (9.9) (15.0) (16.3) (14.5) (13.9)
----- ------ ------ ------ ------ ------
Total earnings (loss) $14.5 $(95.0)$(36.2)$ 55.8 $503.1 $477.9
===== ====== ====== ====== ====== ======
Ratio of earnings to fixed
charges * * * * 3.52 3.51
===== ====== ====== ====== ====== =====
* Earnings for the three months and years ended March 31, 2007, December 31,
2006, 2005 and 2004 were inadequate to cover fixed charges by $21.3 million,
$242.6 million, $180.2 million and $94.6 million, respectively.