EX-12 2 wu-09302016xex12.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Exhibit


Exhibit 12

THE WESTERN UNION COMPANY
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(unaudited)
(in millions)

 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
Years Ended December 31,
 
2016
 
2016
 
2015
 
2014
 
2013
 
2012
 
2011
Earnings:
 
 
 
 
 
 
 
 
 
 
 
 
 
Income before income taxes
$
240.0

 
$
680.0

 
$
941.8

 
$
968.2

 
$
926.9

 
$
1,168.8

 
$
1,274.6

Fixed charges
43.1

 
129.6

 
175.6

 
182.7

 
198.8

 
177.8

 
182.9

Other adjustments
(0.1
)
 
(0.4
)
 
(6.9
)
 
(3.2
)
 
(0.7
)
 
5.3

 
2.6

Total earnings (a)
$
283.0

 
$
809.2

 
$
1,110.5

 
$
1,147.7

 
$
1,125.0

 
$
1,351.9

 
$
1,460.1

Fixed charges:
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
$
41.4

 
$
122.9

 
$
167.9

 
$
176.6

 
$
195.6

 
$
179.6

 
$
181.9

Other adjustments
1.7

 
6.7

 
7.7

 
6.1

 
3.2

 
(1.8
)
 
1.0

Total fixed charges (b)
$
43.1

 
$
129.6

 
$
175.6

 
$
182.7

 
$
198.8

 
$
177.8

 
$
182.9

Ratio of earnings to fixed charges (a/b)
6.6

 
6.2

 
6.3

 
6.3

 
5.7

 
7.6

 
8.0


For purposes of calculating the ratio of earnings to fixed charges, earnings have been calculated by adding income before income taxes, fixed charges included in the determination of income before income taxes and distributions from equity method investments, and then subtracting income from equity method investments. Fixed charges consist of interest expense, and an estimated interest portion of rental expenses and income tax contingencies, which are included as a component of income tax expense.