Attached files
| file | filename |
|---|---|
| S-1 - S-1 - TransUnion | d582636ds1.htm |
| EX-5 - EX-5 - TransUnion | d582636dex5.htm |
| EX-23.2 - EX-23.2 - TransUnion | d582636dex232.htm |
| EX-23.1 - EX-23.1 - TransUnion | d582636dex231.htm |
| EX-23.3 - EX-23.3 - TransUnion | d582636dex233.htm |
Exhibit 12
Computation of Ratio of Earnings to Fixed Charges
| TransUnion Holding Company, Inc. | TransUnion Corp. | |||||||||||||||||||||||||||
| (dollars in millions) |
Six Months Ended June 30, 2013 |
From Date of Inception Through December 31, 2012 |
Predecessor and Successor Combined December 31, 2012 |
2011 | 2010 | 2009 | 2008 | |||||||||||||||||||||
| Fixed Charges: |
||||||||||||||||||||||||||||
| Interest Expense |
$ | 99.0 | $ | 125.0 | $ | 113.3 | $ | 126.4 | $ | 90.1 | $ | 4.0 | $ | 0.9 | ||||||||||||||
| Interest capitalized (on internally developed software) |
0.4 | 0.4 | 0.7 | 0.6 | 0.3 | — | — | |||||||||||||||||||||
| Amortized loan costs not recorded as interest expense |
— | — | 0.1 | 1.6 | 2.7 | 0.3 | — | |||||||||||||||||||||
| Estimate of interest expense within rental expense |
— | — | — | — | — | — | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total fixed charges |
$ | 99.4 | $ | 125.4 | $ | 114.1 | $ | 128.6 | $ | 93.1 | $ | 4.3 | $ | 0.9 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Earnings: |
||||||||||||||||||||||||||||
| Income from continuing operations before tax |
$ | (8.0 | ) | $ | 2.7 | $ | 8.3 | $ | 67.1 | $ | 83.0 | $ | 205.7 | $ | 209.9 | |||||||||||||
| Less income of noncontrolling interests |
(1.7 | ) | (4.9 | ) | (7.4 | ) | (8.0 | ) | (8.3 | ) | (8.1 | ) | (9.2 | ) | ||||||||||||||
| Less income from equity investees |
(7.3 | ) | (8.0 | ) | (12.1 | ) | (11.4 | ) | (8.4 | ) | (5.3 | ) | (6.6 | ) | ||||||||||||||
| Plus fixed charges |
99.4 | 125.4 | 114.1 | 128.6 | 93.1 | 4.3 | 0.9 | |||||||||||||||||||||
| Plus amortization of capitalized interest |
0.2 | 0.2 | 0.3 | 0.3 | — | — | — | |||||||||||||||||||||
| Dividends from equity method investees |
7.4 | 9.3 | 9.7 | 8.0 | 4.9 | 4.1 | 4.4 | |||||||||||||||||||||
| Less interest capitalized |
(0.4 | ) | (0.4 | ) | (0.7 | ) | (0.6 | ) | (0.3 | ) | — | — | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total earnings |
$ | 89.6 | $ | 124.3 | $ | 112.2 | $ | 184.0 | $ | 164.0 | $ | 200.7 | $ | 199.4 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Ratio of earnings to fixed charges |
0.9 | 1.0 | 1.0 | 1.4 | 1.8 | 46.7 | 221.6 | |||||||||||||||||||||
| Earnings shortfall |
$ | 9.8 | $ | 1.1 | $ | 1.9 | $ | — | $ | — | $ | — | $ | — | ||||||||||||||