EX-12.1 22 y86788exv12w1.htm EX-12.1 exv12w1
Exhibit 12.1
Travelport Limited
Computation of Ratio of Earnings to Fixed Charges
                                                                 
                                                    Predecssor (Combined)  
                                            July 13,              
    Six Months Ended     Six Months Ended     Year Ended     Year Ended     Year Ended     (formation date)     January 1 to     Year Ended  
    June 30,     June 30,     December 31,     December 31,     December 31,     December 31,     August 22,     December 31,  
(in $ millions)   2010     2009     2009     2008     2007     2006     2006     2005  
Earnings available to cover fixed charges:
                                                               
(Loss) income from continuing operations before income taxes and equity in losses of investment in Orbitz Worldwide
    26       40       -775       11       -391       -155       -2,279       -119  
Plus: Fixed charges
    134       143       297       359       410       159       50       56  
 
                                               
Earnings available to cover fixed charges
    160       183       -478       370       19       4       -2229       -63  
 
                                               
 
                                                               
Fixed Charges:
                                                               
Interest, including amortization of deferred financing costs
    129       138       287       349       398       155       43       48  
Interest portion of rental payment
    5       5       10       10       12       4       7       8  
 
                                               
Total fixed charges
    134       143       297       359       410       159       50       56  
 
                                               
 
                                                               
Ratio of Earnings to Fixed Charges
    1.19       1.28       n/a       1.04       n/a       n/a       n/a       n/a  
Due to the loss from continuing operations before income taxes and equity in losses of investments in Orbitz Worldwide for the years ended December 31, 2009 and 2007 and for the period from July 13 (formation date) to December 31, 2006, the Company’s earnings would have been insufficient to cover fixed charges by $775 million, $391 million and $155 million respectively. Due to loss from continuing operations before income taxes, minority interests and equity in losses of Orbitz Worldwide for the period from January 1, 2006 to August 22, 2006 and for the year ended december 31, 2005, the Predecessor’s earnings would have insufficient to cover fixed charges by 2,279 million and $119 million respectively.