Exhibit 12
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
Dollars in Millions
| Three Months Ended March 31, |
Years Ended December 31, |
|||||||||||||||||||||||
| 2010 | 2009 | 2009 | 2008 | 2007 | 2006 | 2005 | ||||||||||||||||||
| Earnings available for fixed charges |
||||||||||||||||||||||||
| - Income from continuing operations before provision for income taxes and cumulative effect of accounting changes |
$ | 1,556.9 | $ | 1,372.4 | $ | 6,487.0 | $ | 6,158.0 | $ | 3,572.1 | (1) | $ | 4,154.4 | $ | 3,660.2 | |||||||||
| - Noncontrolling interest expense in operating results of majority-owned subsidiaries, including fixed charges related to redeemable preferred stock, less equity in undistributed operating results of less than 50%-owned affiliates |
2.4 | 0.5 | 7.5 | 10.7 | 7.2 | 5.5 | 1.2 | |||||||||||||||||
| - Income tax provision (benefit) of 50%-owned affiliates included in income from continuing operations before provision for income taxes |
(0.4 | ) | 11.0 | 47.7 | 30.0 | 22.4 | 5.9 | (3.5 | ) | |||||||||||||||
| - Portion of rent charges (after reduction for rental income from subleased properties) considered to be representative of interest factors* |
80.0 | 72.8 | 302.8 | 321.3 | 312.8 | 304.0 | 292.8 | |||||||||||||||||
| - Interest expense, amortization of debt discount and issuance costs, and depreciation of capitalized interest* |
118.3 | 129.1 | 504.5 | 556.8 | 442.7 | 437.4 | 392.2 | |||||||||||||||||
| $ | 1,757.2 | $ | 1,585.8 | $ | 7,349.5 | $ | 7,076.8 | $ | 4,357.2 | $ | 4,907.2 | $ | 4,342.9 | |||||||||||
| Fixed charges |
||||||||||||||||||||||||
| - Portion of rent charges (after reduction for rental income from subleased properties) considered to be representative of interest factors* |
$ | 80.0 | $ | 72.8 | $ | 302.8 | $ | 321.3 | $ | 312.8 | $ | 304.0 | $ | 292.8 | ||||||||||
| - Interest expense, amortization of debt discount and issuance costs, and fixed charges related to redeemable preferred stock* |
113.9 | 124.8 | 486.9 | 539.7 | 425.9 | 418.4 | 373.4 | |||||||||||||||||
| - Capitalized interest* |
2.3 | 2.0 | 11.9 | 12.5 | 7.0 | 5.5 | 5.0 | |||||||||||||||||
| $ | 196.2 | $ | 199.6 | $ | 801.6 | $ | 873.5 | $ | 745.7 | $ | 727.9 | $ | 671.2 | |||||||||||
| Ratio of earnings to fixed charges |
8.96 | 7.94 | 9.17 | 8.10 | 5.84 | 6.74 | 6.47 | |||||||||||||||||
| * | Includes amounts of the Registrant and its majority-owned subsidiaries, and one-half of the amounts of 50%-owned affiliates. The Company records interest expense on unrecognized tax benefits in the provision for income taxes. This interest is not included in the computation of fixed charges. |
| (1) | Includes pretax charges of $1.7 billion primarily related to impairment in connection with the Company’s sale of Latam to a developmental licensee. |