|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of
|
||
|
|
|
|
|
|
|
|
|
|
earnings to
|
||
|
|
|
|
|
|
|
|
|
|
combined
|
||
|
|
|
|
|
|
|
|
Ratio of
|
|
fixed charges
|
||
|
|
|
|
|
|
|
|
earnings to
|
|
and preferred
|
||
|
|
|
|
|
|
|
|
fixed charges
|
|
stock dividends
|
||
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings(a)
|
|
|
|
|
|
|
$
|
3,940
|
|
$
|
3,940
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest included in expense(b)
|
|
|
|
|
|
|
|
6,184
|
|
|
6,184
|
|
One-third of rental expense(c)
|
|
|
|
|
|
|
|
101
|
|
|
101
|
|
Adjusted “earnings”
|
|
|
|
|
|
|
$
|
10,225
|
|
$
|
10,225
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest included in expense(b)
|
|
|
|
|
|
|
$
|
6,184
|
|
$
|
6,184
|
|
Interest capitalized
|
|
|
|
|
|
|
|
13
|
|
|
13
|
|
One-third of rental expense(c)
|
|
|
|
|
|
|
|
101
|
|
|
101
|
|
Total fixed charges
|
|
|
|
|
|
|
$
|
6,298
|
|
$
|
6,298
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges
|
|
|
|
|
|
|
|
1.62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividend requirements
|
|
|
|
|
|
|
|
|
|
$
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings before provision for income taxes to
|
|
|
|
|
|
|
|
|
|
|
|
|
earnings from continuing operations
|
|
|
|
|
|
|
|
|
|
|
1.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividend factor on pre-tax basis
|
|
|
|
|
|
|
|
|
|
|
–
|
|
Fixed charges
|
|
|
|
|
|
|
|
|
|
$
|
6,298
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed charges and preferred stock dividend requirements
|
|
|
|
|
|
|
|
$
|
6,298
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to combined fixed charges and
|
|
|
|
|
|
|
|
|
|
|
|
|
preferred stock dividends
|
|
|
|
|
|
|
|
|
|
|
1.62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Earnings before income taxes, noncontrolling interests, discontinued operations and undistributed earnings of equity investees.
|
|
(b)
|
Included interest on tax deficiencies.
|
|
(c)
|
Considered to be representative of interest factor in rental expense.
|