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-12.1 - EX-12.1 - United Airlines Holdings, Inc. | d820060dex121.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 12.2
United Airlines, 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 | $ | 1,110 | $ | 637 | $ | (657) | $ | 848 | $ | 286 | ||||||||||
| Add (deduct): |
||||||||||||||||||||
| Fixed charges, from below |
1,655 | 1,627 | 1,514 | 2,005 | 1,274 | |||||||||||||||
| 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) | (7) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings as adjusted |
$ | 2,725 | $ | 2,225 | $ | 825 | $ | 2,823 | $ | 1,545 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges: |
||||||||||||||||||||
| Interest expensed and capitalized and amortization of premiums, debt discounts, issuance costs, and capital expenditures (a) | $ | 742 | $ | 781 | $ | 823 | $ | 937 | $ | 780 | ||||||||||
| Portion of rent expense representative of the interest factor (b) | 913 | 846 | 691 | 1,068 | 494 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges |
$ | 1,655 | $ | 1,627 | $ | 1,514 | $ | 2,005 | $ | 1,274 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of earnings to fixed charges | 1.65 | 1.37 | (c) | 1.41 | 1.21 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(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 $689 million in 2012.