EX-12 2 q12017-ex12.htm EXHIBIT 12
Exhibit 12
UNISYS CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND
PREFERRED STOCK DIVIDENDS (UNAUDITED)
($ in millions)

|  | Three Months Ended March 31, |  | Years Ended December 31
|  | 2017 |  | 2016 |  | 2015 |  | 2014 |  | 2013 |  | 2012
Fixed charges |  |  |  |  |  |  |  |  |  |  |  |
Interest expense |  | $ | 5.7 |  |  | $ | 27.4 |  |  | $ | 11.9 |  |  | $ | 9.2 |  |  | $ | 9.9 |  |  | $ | 27.5 |
Interest capitalized during the period |  | 0.8 |  |  | 3.0 |  |  | 3.1 |  |  | 4.0 |  |  | 3.2 |  |  | 5.3 |
Amortization of revolving credit facility expenses |  | 0.1 |  |  | 0.4 |  |  | 1.5 |  |  | 1.6 |  |  | 1.6 |  |  | 1.7 |
Portion of rental expense representative of interest |  | 5.2 |  |  | 25.8 |  |  | 26.9 |  |  | 27.9 |  |  | 28.4 |  |  | 28.2 |
Total Fixed Charges |  | 11.8 |  |  | 56.6 |  |  | 43.4 |  |  | 42.7 |  |  | 43.1 |  |  | 62.7 |
Preferred stock dividend requirements (a) |  | — |  |  | — |  |  | — |  |  | 2.7 |  |  | 16.2 |  |  | 16.2 |
Total fixed charges and preferred stock dividends |  | 11.8 |  |  | 56.6 |  |  | 43.4 |  |  | 45.4 |  |  | 59.3 |  |  | 78.9 |
Earnings |  |  |  |  |  |  |  |  |  |  |  |
Income (loss) before income taxes |  | (16.8 | ) |  | 20.5 |  |  | (58.8 | ) |  | 145.5 |  |  | 219.4 |  |  | 254.1 |
Add amortization of capitalized interest |  | 0.8 |  |  | 3.1 |  |  | 3.7 |  |  | 4.5 |  |  | 5.0 |  |  | 7.5 |
Subtotal |  | (16.0 | ) |  | 23.6 |  |  | (55.1 | ) |  | 150.0 |  |  | 224.4 |  |  | 261.6 |
Fixed charges per above |  | 11.8 |  |  | 56.6 |  |  | 43.4 |  |  | 42.7 |  |  | 43.1 |  |  | 62.7 |
Less interest capitalized during the period |  | (0.8 | ) |  | (3.0 | ) |  | (3.1 | ) |  | (4.0 | ) |  | (3.2 | ) |  | (5.3 | )
Total earnings |  | $ | (5.0 | ) |  | $ | 77.2 |  |  | $ | (14.8 | ) |  | $ | 188.7 |  |  | $ | 264.3 |  |  | $ | 319.0 |
Ratio of earnings to fixed charges |  | * |  |  | 1.36 |  |  | * |  |  | 4.42 |  |  | 6.13 |  |  | 5.09 |
Ratio of earnings to fixed charges and preferred stock dividends (b) |  | N/A |  |  | 1.36 |  |  | N/A |  |  | 4.16 |  |  | 4.46 |  |  | 4.04 |

(a) | Amounts have not been grossed up for income taxes since the preferred stock was issued by the U.S. parent corporation which has a full valuation allowance against its net deferred tax assets.

(b) | The ratio of earnings to fixed charges and preferred stock dividends is calculated by dividing total earnings by total fixed charges and preferred stock dividends.

* | Earnings for the quarter ended March 31, 2017 and the year ended December 31, 2015, were inadequate to cover fixed charges by $16.8 million and $58.2 million, respectively.