EX-12.1 23 p65531ex12-1.txt EXHIBIT 12.1 1 EXHIBIT 12.1 AMERICA WEST AIRLINES, INC. COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (IN THOUSANDS EXCEPT RATIO OF EARNINGS TO FIXED CHARGES)
SIX MONTHS ENDED JUNE 30, YEAR ENDED DECEMBER 31, ---------------------- ------------------------------------------------------------ 2001 2000 2000 1999 1998 1997 1996 ---- ---- ---- ---- ---- ---- ---- Computation of earnings: Income (loss) before income taxes and extraordinary item .......... $(82,952) $ 76,284 $ 15,141 $200,974 $184,557 $140,673 $ 34,493 Add: Interest expense including amortization of debt expense .... 14,158 11,755 23,874 30,486 34,924 39,620 49,678 Interest portion of rent expense ... 75,664 69,051 142,252 121,722 110,125 102,805 93,539 -------- -------- -------- -------- -------- -------- -------- Income (loss), as adjusted ......... $ 6,870 $157,090 $181,267 $353,182 $329,606 $283,098 $177,710 ======== ======== ======== ======== ======== ======== ======== Computation of fixed charges: Interest expense including amortization of debt expense .... $ 14,158 $ 11,755 $ 23,874 $ 30,486 $ 34,924 $ 39,620 $ 49,678 Interest portion of rent expense ... 75,664 69,051 142,252 121,722 110,125 102,805 93,539 Capitalized interest ............... 6,547 3,775 9,026 6,100 4,852 553 -- -------- -------- -------- -------- -------- -------- -------- Fixed charges ...................... $ 96,369 $ 84,581 $175,152 $158,308 $149,901 $142,978 $143,217 ======== ======== ======== ======== ======== ======== ======== Ratio of earnings to fixed charges(1)(2) ................... -- 1.86 1.03 2.23 2.20 1.98 1.24
---------- (1) For the purpose of computing the ratio of earnings to fixed charges, "earnings" consist of income (loss) before income taxes and extraordinary item plus fixed charges less capitalized interest. "Fixed charges" consist of interest expense including amortization of debt expense, one-third of rent expense, which is deemed to be representative of an interest factor, and capitalized interest. (2) Earnings were inadequate to cover fixed charges by $90.0 million for the six months ended June 30, 2001.