Exhibit 12
Travelport Limited
Computation of Ratio to Earnings to Fixed Charges
| Year Ended December 31, | ||||||||||||||||||||
| (in $ millions) | 2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||
| Earnings available to cover fixed charges: |
||||||||||||||||||||
| (Loss) income from continuing operations before income taxes and equity in earnings (losses) of investment in Orbitz Worldwide |
(183 | ) | (146 | ) | (87 | ) | 4 | 57 | ||||||||||||
| Plus: Fixed charges |
355 | 300 | 296 | 284 | 296 | |||||||||||||||
| Plus: Amortization of capitalized interest |
4 | 3 | 2 | 1 | — | |||||||||||||||
| Less: Interest capitalized |
(6 | ) | (3 | ) | (3 | ) | (6 | ) | (3 | ) | ||||||||||
| Less: Non-controlling interest in pre-tax income of subsidiaries that have not incurred fixed charges |
(5 | ) | 2 | 2 | — | (3 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings available to cover fixed charges |
165 | 156 | 210 | 283 | 347 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed Charges: |
||||||||||||||||||||
| Interest, including amortization of deferred finance costs but excluding gain (loss) on extinguishment of debt |
343 | 291 | 287 | 272 | 286 | |||||||||||||||
| Interest capitalized |
6 | 3 | 3 | 6 | 3 | |||||||||||||||
| Interest portion of rental payment |
6 | 6 | 6 | 6 | 7 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges |
355 | 300 | 296 | 284 | 296 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of Earnings to Fixed Charges |
n/a | n/a | n/a | n/a | 1.17 | |||||||||||||||
For the years ended December 31, 2013, 2012, 2011 and 2010, the Company’s earnings were insufficient to cover fixed charges by $190 million, $144 million, $86 million and $1 million, respectively.