EX-12 5 a20131231-exhibit12.htm EXHIBIT 12 2013.12.31-Exhibit 12



Exhibit 12
DISCOVERY COMMUNICATIONS, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
(unaudited; in millions, except ratio amounts)
 
 
 
Years Ended December 31,
 
 
2013
 
2012
  
2011
 
2010
 
2009
Earnings:
 
 
 
 
  
 
 
 
 
 
Income from continuing operations, net of taxes(a)
 
$
1,077

 
$
956

 
$
1,136

 
$
659

 
$
570

Add:
 
 
 
 
  
 
 
 
 
 
Provision for income taxes(a)
 
659

 
562

 
427

  
293

  
469

(Income) loss from equity investees, net
 
(18
)
 
86

 
35

  
57

 
24

Distributions of income from equity investees
 
14

  
20

  
30

  
15

  
4

Total interest expense
 
309

 
251

 
211

  
207

  
249

Portion of rents representative of the interest factor
 
31

  
22

  
26

  
28

  
27

Earnings, as adjusted
 
$
2,072

  
$
1,897

  
$
1,865

  
$
1,259

  
$
1,343

Fixed charges:
 
 
 
 
  
 
 
 
 
 
Total interest expense
 
$
309

  
$
251

  
$
211

  
$
207

  
$
249

Portion of rents representative of the interest factor
 
31

  
22

  
26

  
28

  
27

Total fixed charges
 
$
340

  
$
273

  
$
237

  
$
235

  
$
276

Preferred stock dividends
 

 

 

  
1

  
15

Total combined fixed charges and preferred stock dividends
 
$
340

  
$
273

  
$
237

  
$
236

  
$
291

Ratio of earnings to fixed charges
 
6.1
x
  
6.9
x
  
7.9
x
  
5.4
x
  
4.9
x
Ratio of earnings to combined fixed charges and preferred stock dividends
 
6.1
x
  
6.9
x
  
7.9
x
  
5.3
x
  
4.6
x
 
 
 
 
 
 
(a) On September 17, 2012, the Company sold its postproduction audio business, whose results of operations have been reclassified to discontinued operations for all periods presented. (See Note 4 to the accompanying consolidated financial statements.)