EX-12.(A) 2 a2053072zex-12_a.htm EXHIBIT 12(A) Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12(a)

Alaska Air Group, Inc.

Computation of Ratio of Earnings to Fixed Charges

(In thousands, except ratios)

 
  Three Months
Ended March 31,

  Year Ended December 31,
 
 
  2001
  2000
  2000
  1999
  1998
  1997
  1996
 
Earnings:                                            
Income (loss) before income tax and accounting change   $ (51,300 ) $ (15,400 ) $ (15,700 ) $ 220,700   $ 204,400   $ 123,600   $ 64,349  

Less: Capitalized interest

 

 

(3,600

)

 

(3,400

)

 

(15,500

)

 

(10,200

)

 

(6,600

)

 

(5,300

)

 

(1,031

)
Add:                                            
Interest on indebtedness     12,100     7,900     36,000     16,300     21,200     33,600     38,394  
Amortization of debt expense     183     67     330     440     682     685     1,224  
Portion of rent under long-term operating leases representative of an interest factor     20,540     19,588     80,680     81,437     80,547     72,900     71,562  
   
 
 
 
 
 
 
 
Earnings Available for Fixed Charges   $ (22,077 ) $ 8,755   $ 85,810   $ 308,677   $ 300,229   $ 225,485   $ 174,498  
   
 
 
 
 
 
 
 
Fixed Charges:                                            
Interest     12,100     7,900     36,000     16,300     21,200     33,600     38,394  
Amortization of debt expense     183     67     330     440     682     685     1,224  
Portion of rent under long-term operating leases representative of an interest factor     20,540     19,588     80,680     81,437     80,547     72,900     71,562  
   
 
 
 
 
 
 
 
Total Fixed Charges   $ 32,823   $ 27,555   $ 117,010   $ 98,177   $ 102,429   $ 107,185   $ 111,180  
   
 
 
 
 
 
 
 
Ratio of Earnings to Fixed Charges     (0.67 )   0.32     0.73     3.14     2.93     2.10     1.57  
   
 
 
 
 
 
 
 
Coverage deficiency   $ 54,900   $ 18,800   $ 31,200                  
   
 
 
 
 
 
 
 



QuickLinks

Alaska Air Group, Inc. Computation of Ratio of Earnings to Fixed Charges (In thousands, except ratios)