|
Ratio
of
earnings
to
fixed
charges |
Ratio
of
earnings
to
combined
fixed
charges
and
preferred
stock
dividends | ||||||||
|
(Dollars
in millions) |
|||||||||
|
Net
earnings |
$ |
2,077 |
$ |
2,077 |
|||||
|
Provision
for income taxes |
445 |
445 |
|||||||
|
Minority
interest in net earnings of consolidated affiliates |
120 |
120 |
|||||||
|
Earnings
before provision for income taxes and minority interest |
2,642 |
2,642 |
|||||||
|
Fixed
charges: |
|||||||||
|
Interest |
3,457 |
3,457 |
|||||||
|
One-third
of rentals |
85 |
85 |
|||||||
|
Total
fixed charges |
3,542 |
3,542 |
|||||||
|
Less
interest capitalized, net of amortization |
(15 |
) |
(15 |
) | |||||
|
Earnings
before provision for income taxes and minority interest, |
|||||||||
|
plus
fixed charges |
$ |
6,169 |
$ |
6,169 |
|||||
|
Ratio
of earnings to fixed charges |
1.74 |
||||||||
|
Preferred
stock dividend requirements |
$ |
15 |
|||||||
|
Ratio
of earnings before provision for income taxes to net
earnings |
1.21 |
||||||||
|
Preferred
stock dividend factor on pre-tax basis |
18 |
||||||||
|
Fixed
charges |
3,542 |
||||||||
|
Total
fixed charges and preferred stock dividend requirements |
$ |
3,560 |
|||||||
|
Ratio
of earnings to combined fixed charges and preferred stock
dividends |
1.73 |
||||||||