EX-12.4 16 a2113194zex-12_4.htm EXHIBIT 12.4
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.4


P&O Princess Cruises International Limited ("POPCIL")
Ratio of Earnings to Fixed Charges
(In millions, except ratios)
(UK GAAP)

 
   
  Years Ended December 31,
 
 
  Three Months
Ended
March 31, 2003

 
 
  2002
  2001
  2000
  1999
  1998
 
Net income   $ 33.3   $ 272.5   $ 443.0   $ 261.5   $ 310.3   $ 223.3  
Income tax expense (benefit), net     0.4     17.1     (81.7 )   57.4     47.0     88.8  
   
 
 
 
 
 
 
Income before income tax     33.7     289.6     361.3     318.9     357.3     312.1  

Adjustment to earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Minority interest     0.0           0.1     2.6     0.5        
   
 
 
 
 
 
 
Earnings as adjusted     33.7     289.6     361.4     321.5     357.8     312.1  
   
 
 
 
 
 
 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Interest expense, net     5.4     8.3     (2.3 )   46.9     28.7     32.9  
Rent expense (a)     4.2     17.9     15.9     8.9     8.2     8.2  
Capitalized interest     5.7     31.0     33.1     23.5     13.7     15.8  
   
 
 
 
 
 
 
Total fixed charges     15.3     57.2     46.7     79.3     50.6     56.9  
   
 
 
 
 
 
 

Fixed charges not affecting earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Capitalized interest     (5.7 )   (31.0 )   (33.1 )   (23.5 )   (13.7 )   (15.8 )
   
 
 
 
 
 
 
Earnings before fixed charges   $ 43.2   $ 315.8   $ 375.0   $ 377.3   $ 394.7   $ 353.2  
   
 
 
 
 
 
 
Ratio of earnings to fixed charges     2.8 x   5.5 x   8.0 x   4.8 x   7.8 x   6.2  
   
 
 
 
 
 
 

(a)
Represents one-third of rent expense, which we believe to be representative of the interest portion of rent expense.



QuickLinks

Ratio of Earnings to Fixed Charges