EX-12 11 w74484exv12.htm EX-12 exv12
Exhibit 12
DISCOVERY COMMUNICATIONS, INC.
RATIO OF EARNINGS TO FIXED CHARGES AND
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED
STOCK DIVIDENDS
(1)
(Dollars in Millions)
                                                 
    For the    
    Three    
    Months    
    Ended    
    March    
    31,   For the Year Ended December 31,
         
    2009   2008   2007   2006   2005   2004
         
            (recast)(2)                                
Earnings:
                                               
Net income from continuing operations
  $ 123     $ 402     $ 86     $ 52     $ 25     $ 51  
 
                                               
Add:
                                               
Provision for income taxes
    70       352       56       41       47       33  
(Earnings) loss of equity investees
    (1 )     61       (142 )     (104 )     (80 )     (84 )
Distributions of income from equity investees
    1       4                          
Total interest expense
    57       258                          
Portion of rents representative of the interest factor
    10       47       11       10       11       9  
         
Earnings (Loss) as adjusted
  $ 260     $ 1,124     $ 11     $ (1 )   $ 3     $ 9  
         
 
                                               
Fixed charges:
                                               
Total interest expense
  $ 57     $ 258     $     $     $     $  
Portion of rents representative of the interest factor
    10       47       11       10       11       9  
         
Total fixed charges
  $ 67     $ 305     $ 11     $ 10     $ 11     $ 9  
         
 
                                               
Preferred stock dividends
                                   
 
                                               
         
Total combined fixed charges and preferred stock dividends
  $ 67     $ 305     $ 11     $ 10     $ 11     $ 9  
         
 
                                               
Ratio of earnings (loss) to fixed charges
    3.9 x     3.7 x     1.0 x                 1.0 x
         
 
                                               
Ratio of earnings (loss) to combined fixed charges and preferred stock dividends
    3.9 x     3.7 x     1.0 x                 1.0 x
         
 
                                               
Deficiency
                          $ 11     $ 8          
 
(1)   The results for the years prior to 2008 reflect only the results of our predecessor, Discovery Holding Company.
 
(2)   The 2008 results have been recast to reflect the adoption of Financial Accounting Standards Board Statement No. 160, Non-controlling Interests in Consolidated Financial Statements, an Amendment of ARB No. 51 (“FAS 160”). The adoption of FAS 160 did not impact the financial information prior to 2008 as there were no non-controlling interests in DHC prior to the Newhouse Transaction. For more information, please see our Current Report on Form 8-K filed on June 16, 2009.