Attached files
| file | filename |
|---|---|
| 10-Q - 10-Q - United Airlines Holdings, Inc. | d437791d10q.htm |
| EX-31.2 - EX-31.2 - United Airlines Holdings, Inc. | d437791dex312.htm |
| EX-10.1 - EX-10.1 - United Airlines Holdings, Inc. | d437791dex101.htm |
| EX-32.1 - EX-32.1 - United Airlines Holdings, Inc. | d437791dex321.htm |
| EX-31.1 - EX-31.1 - United Airlines Holdings, Inc. | d437791dex311.htm |
| EX-32.2 - EX-32.2 - United Airlines Holdings, Inc. | d437791dex322.htm |
| EX-31.3 - EX-31.3 - United Airlines Holdings, Inc. | d437791dex313.htm |
| EX-12.1 - EX-12.1 - United Airlines Holdings, Inc. | d437791dex121.htm |
| EX-31.4 - EX-31.4 - United Airlines Holdings, Inc. | d437791dex314.htm |
Exhibit 12.2
United Airlines, Inc. and Subsidiary Companies
Computation of Ratio of Earnings to Fixed Charges
| (In millions, except ratios) | Nine Months Ended September 30, 2017 |
2016 | 2015 | 2014 | 2013 | 2012 | ||||||||||||||||||
| Earnings (losses): |
||||||||||||||||||||||||
| Earnings (loss) before income taxes | $ | 2,400 | $ | 3,822 | $ | 4,221 | $ | 1,110 | $ | 637 | $ | (657) | ||||||||||||
| Add (deduct): |
||||||||||||||||||||||||
| Fixed charges, from below |
1,032 | 1,370 | 1,429 | 1,655 | 1,627 | 1,514 | ||||||||||||||||||
| Amortization of capitalized interest |
7 | 11 | 12 | 12 | 11 | 9 | ||||||||||||||||||
| Distributed earnings of affiliates |
— | 1 | 1 | 1 | — | — | ||||||||||||||||||
| Interest capitalized |
(64) | (72) | (49) | (52) | (49) | (37) | ||||||||||||||||||
| Equity earnings in affiliates |
— | — | (2) | (1) | (1) | (4) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Earnings as adjusted |
$ | 3,375 | $ | 5,132 | $ | 5,612 | $ | 2,725 | $ | 2,225 | $ | 825 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges: |
||||||||||||||||||||||||
| Interest expense | $ | 472 | $ | 614 | $ | 670 | $ | 742 | $ | 781 | $ | 823 | ||||||||||||
| Portion of rent expense representative of the interest factor (a) | 560 | 756 | 759 | 913 | 846 | 691 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges |
$ | 1,032 | $ | 1,370 | $ | 1,429 | $ | 1,655 | $ | 1,627 | $ | 1,514 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of earnings to fixed charges |
3.27 | 3.75 | 3.93 | 1.65 | 1.37 | (b) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(a) Imputed interest applied to rent expense.
(b) Earnings were inadequate to cover fixed charges by $689 million in 2012.