EX-12.1 14 a2190837zex-12_1.htm EXHIBIT 12.1 RATIO OF EARNINGS TO FIXED CHARGES
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1

Statement Regarding Computation of Ratios of Earnings to
Fixed Charges and Preferred Stock Dividends

 
  Year Ended December 31,  
 
  2008   2007   2006   2005   2004  
 
  (US$ in millions except ratios)
 

Earnings(1)

                               

Pretax income before minority interests

    1,537     1,201     522     488     891  

plus: Fixed Charges

    503     449     345     293     260  
 

Amortization of capitalized interest

    13     11     10     8     7  
 

Distributed income of equity investees

    4     12     1     2      

less: Capitalized interest

    (18 )   (15 )   (14 )   (12 )   (6 )
 

Preferred stock dividends

    (78 )   (40 )   (4 )       (5 )
                       

Earnings:

    1,961     1,618     860     779     1,147  

Fixed Charges(1)

                               

Capitalized interest

    18     15     14     12     6  

Expensed interest

    361     353     280     231     214  

plus: Amortized premiums, discounts and capitalized debt expenditures

    6     6     6     12     8  
 

Estimate of interest within rental expense

    40     35     41     38     27  
 

Preferred stock dividends

    78     40     4         5  
                       

Fixed charges:

    503     449     345     293     260  
                       

Ratio of Earnings/Fixed Charges

    3.90     3.60     2.49     2.66     4.41  
                       

(1)
For the purpose of determining the Ratio of Earnings to Fixed Charges and Preferred Stock Dividends, earnings are defined as pretax income before minority interests in consolidated subsidiaries plus fixed charges and amortization of capitalized interest less capitalized interest and preferred stock dividend requirements. Fixed charges consist of interest expense (capitalized and expensed), amortization of deferred debt issuance costs, portion of rental expense that is representative of the interest factor and preferred stock dividend requirements of the registrant and consolidated subsidiaries.



QuickLinks

Statement Regarding Computation of Ratios of Earnings to Fixed Charges and Preferred Stock Dividends