EX-12.1 5 a2162403zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.1


Worldspan, L.P.
Earnings to Fixed Charges Ratio Calculation

 
  Predecessor Basis
  Successor Basis
 
 
  Year
Ended
12/31/2002

  Six Months
Ended
6/30/2003

  Six Months
Ended
12/31/2003

  Year
Ended
12/31/2004

  Six Months
Ended
6/30/05

 
Fixed Charges:                                
  Interest Expense   $ 5,481   $ 2,756   $ 20,891   $ 40,878   $ 28,468  
  Rental Expense (20% of Actual)     3,635     1,666     1,804     3,100     1,093  
   
 
 
 
 
 
    Total Fixed Charges     9,116     4,422     22,695     43,978     29,561  

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Income before provision for income taxes and equity in (loss) gain of investees     106,009     28,428     (14,668 )   44,910     (13,128 )
  Fixed Charges     9,116     4,422     22,695     43,978     29,561  
   
 
 
 
 
 
    Total Earnings     115,125     32,850     8,027     88,888     16,433  

Earnings to Fixed Charges(1)

 

 

12.6

 

 

7.4

 

 

0.4

 

 

2.0

 

 

0.6

 
   
 
 
 
 
 

(1)
For the six months ended December 31, 2003, there was a deficiency of $13,989.



QuickLinks

Worldspan, L.P. Earnings to Fixed Charges Ratio Calculation