Delta Airlines 2002 Annual Report Download - page 105

Download and view the complete annual report

Please find page 105 of the 2002 Delta Airlines annual report below. You can navigate through the pages in the report by either clicking on the pages listed below, or by using the keyword search tool below to find specific information within the annual report.

Page out of 200

  • 1
  • 2
  • 3
  • 4
  • 5
  • 6
  • 7
  • 8
  • 9
  • 10
  • 11
  • 12
  • 13
  • 14
  • 15
  • 16
  • 17
  • 18
  • 19
  • 20
  • 21
  • 22
  • 23
  • 24
  • 25
  • 26
  • 27
  • 28
  • 29
  • 30
  • 31
  • 32
  • 33
  • 34
  • 35
  • 36
  • 37
  • 38
  • 39
  • 40
  • 41
  • 42
  • 43
  • 44
  • 45
  • 46
  • 47
  • 48
  • 49
  • 50
  • 51
  • 52
  • 53
  • 54
  • 55
  • 56
  • 57
  • 58
  • 59
  • 60
  • 61
  • 62
  • 63
  • 64
  • 65
  • 66
  • 67
  • 68
  • 69
  • 70
  • 71
  • 72
  • 73
  • 74
  • 75
  • 76
  • 77
  • 78
  • 79
  • 80
  • 81
  • 82
  • 83
  • 84
  • 85
  • 86
  • 87
  • 88
  • 89
  • 90
  • 91
  • 92
  • 93
  • 94
  • 95
  • 96
  • 97
  • 98
  • 99
  • 100
  • 101
  • 102
  • 103
  • 104
  • 105
  • 106
  • 107
  • 108
  • 109
  • 110
  • 111
  • 112
  • 113
  • 114
  • 115
  • 116
  • 117
  • 118
  • 119
  • 120
  • 121
  • 122
  • 123
  • 124
  • 125
  • 126
  • 127
  • 128
  • 129
  • 130
  • 131
  • 132
  • 133
  • 134
  • 135
  • 136
  • 137
  • 138
  • 139
  • 140
  • 141
  • 142
  • 143
  • 144
  • 145
  • 146
  • 147
  • 148
  • 149
  • 150
  • 151
  • 152
  • 153
  • 154
  • 155
  • 156
  • 157
  • 158
  • 159
  • 160
  • 161
  • 162
  • 163
  • 164
  • 165
  • 166
  • 167
  • 168
  • 169
  • 170
  • 171
  • 172
  • 173
  • 174
  • 175
  • 176
  • 177
  • 178
  • 179
  • 180
  • 181
  • 182
  • 183
  • 184
  • 185
  • 186
  • 187
  • 188
  • 189
  • 190
  • 191
  • 192
  • 193
  • 194
  • 195
  • 196
  • 197
  • 198
  • 199
  • 200

.
.
.
EXHIBIT 12
DELTA AIR LINES, INC.
STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(In millions, except ratios)
------- ------- ------- ------- -------
2002 (1) 2001 (1) 2000 1999 1998
------- ------- ------- ------- -------
Earnings (loss):
Earnings (loss) before income taxes and cumulative
effect of accounting change $(2,002) $(1,864) $ 1,549 $ 2,093 $ 1,776
Add (deduct):
Fixed charges from below 1,340 1,204 1,079 831 703
(Income)/loss from equity investees (41) 12 (59) (30) (15)
Distributed income of equity investees 40 70 32 100 --
Interest capitalized (15) (32) (45) (48) (40)
------- ------- ------- ------- -------
Earnings (loss) as adjusted $ (678) $ (610) $ 2,556 $ 2,946 $ 2,424
Fixed charges:
Interest expense $ 660 $ 531 $ 426 $ 250 $ 179
Amortization of debt costs 19 12 1 11 3
Preference security dividend 24 22 22 20 18
Portion of rental expense representative of the
interest factor 637 639 630 550 503
------- ------- ------- ------- -------
Total fixed charges $ 1,340 $ 1,204 $ 1,079 $ 831 $ 703
Ratio of earnings to fixed charges (0.51) (0.51) 2.37 3.55 3.45
(1) Fixed charges exceeded our adjusted earnings (loss) by $2.0 billion and
$1.8 billion for the years ended December 31, 2002 and 2001,
respectively.