Attached files
| file | filename |
|---|---|
| EX-21 - EX-21 - United Airlines Holdings, Inc. | d820060dex21.htm |
| EX-31.2 - EX-31.2 - United Airlines Holdings, Inc. | d820060dex312.htm |
| EX-23.2 - EX-23.2 - United Airlines Holdings, Inc. | d820060dex232.htm |
| EX-32.1 - EX-32.1 - United Airlines Holdings, Inc. | d820060dex321.htm |
| EX-31.4 - EX-31.4 - United Airlines Holdings, Inc. | d820060dex314.htm |
| EX-32.2 - EX-32.2 - United Airlines Holdings, Inc. | d820060dex322.htm |
| EX-31.1 - EX-31.1 - United Airlines Holdings, Inc. | d820060dex311.htm |
| EX-12.2 - EX-12.2 - United Airlines Holdings, Inc. | d820060dex122.htm |
| EX-31.3 - EX-31.3 - United Airlines Holdings, Inc. | d820060dex313.htm |
| EX-10.2 - EX-10.2 - United Airlines Holdings, Inc. | d820060dex102.htm |
| EX-23.1 - EX-23.1 - United Airlines Holdings, Inc. | d820060dex231.htm |
| EX-10.30 - EX-10.30 - United Airlines Holdings, Inc. | d820060dex1030.htm |
| EXCEL - IDEA: XBRL DOCUMENT - United Airlines Holdings, Inc. | Financial_Report.xls |
| 10-K - 10-K - United Airlines Holdings, Inc. | d820060d10k.htm |
Exhibit 12.1
United Continental Holdings, Inc. and Subsidiary Companies
Computation of Ratio of Earnings to Fixed Charges
| (In millions, except ratios) | 2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||||
| Earnings (losses): |
||||||||||||||||||||||
| Earnings (loss) before income taxes | $ | 1,128 | $ | 539 | $ | (724) | $ | 845 | $ | 253 | ||||||||||||
| Add (deduct): |
||||||||||||||||||||||
| Fixed charges, from below |
1,648 | 1,629 | 1,526 | 2,017 | 1,292 | |||||||||||||||||
| Amortization of capitalized interest |
12 | 11 | 9 | 7 | 5 | |||||||||||||||||
| Distributed earnings of affiliates |
1 | — | — | 1 | 2 | |||||||||||||||||
| Interest capitalized |
(52) | (49) | (37) | (32) | (15) | |||||||||||||||||
| Equity earnings in affiliates |
(1) | (1) | (4) | (6) | (4) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Earnings as adjusted |
$ | 2,736 | $ | 2,129 | $ | 770 | $ | 2,832 | $ | 1,533 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges: |
||||||||||||||||||||||
| Interest expensed and capitalized and amortization of premiums, debt discounts, issuance costs, and capital expenditures (a) | $ | 735 | $ | 783 | $ | 835 | $ | 949 | $ | 798 | ||||||||||||
| Portion of rent expense representative of the interest factor (b) | 913 | 846 | 691 | 1,068 | 494 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges |
$ | 1,648 | $ | 1,629 | $ | 1,526 | $ | 2,017 | $ | 1,292 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of earnings to fixed charges |
1.66 | 1.31 | (c) | 1.40 | 1.19 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(a) Amortization of debt discounts includes amortization of fresh-start valuation discounts.
(b) Imputed interest applied to rent expense.
(c) Earnings were inadequate to cover fixed charges by $756 million in 2012.