1
EXHIBIT 12
IRIDIUM OPERATING LLC
(A WHOLLY-OWNED SUBSIDIARY OF IRIDIUM LLC)
(A DEVELOPMENT STAGE LIMITED LIABILITY COMPANY)
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
($ IN THOUSANDS)
PERIODS FOLLOWING INITIAL CAPITAL CONTRIBUTION DATE
---------------------------------------------------------
YEAR ENDED JULY 29, 1993 TO DECEMBER 31,
DECEMBER 31, JANUARY 1, 1993 DECEMBER 31, ---------------------------
1992 TO JULY 28, 1993 1993 1994 1995 1996 1997
------------ ---------------- ---------------- ------- ------- ------- --------
Fixed charges:
Capitalized Interest.............. -- -- -- -- -- 28,127 163,747
Portion of rent expense
representative of interest(1)... -- -- 54 264 342 398 2,607
------ ------ ------ ------- ------- ------- --------
Total fixed charges......... -- -- 54 264 342 28,525 166,354
====== ====== ====== ======= ======= ======= ========
Earnings:
Loss before income taxes.......... (8,773) (5,309) (6,751) (13,309) (21,961) (69,009) (293,401)
Fixed charges, less capitalized
interest........................ -- -- 54 264 342 398 2,607
------ ------ ------ ------- ------- ------- --------
Earnings adjusted for fixed
charges....................... (8,773) (5,309) (6,697) (13,045) (21,619) (68,611) (290,744)
====== ====== ====== ======= ======= ======= ========
Ratio of earnings to fixed
charges........................... -- -- -- -- -- -- --
Deficiency in earnings to cover
fixed charges..................... 8,773 5,309 6,751 13,309 21,961 97,136 457,148
- ---------------
(1) One-third of rent expense is deemed to be representative of interest.