EX-12 3 a20141231-exhibit1210k.htm EXHIBIT 12 2014.12.31-Exhibit 12 (10K)



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,
 
 
2014
 
2013
  
2012
 
2011
 
2010
Earnings:
 
 
 
 
  
 
 
 
 
 
Income from continuing operations, net of taxes(a)
 
$
1,137

 
$
1,077

 
$
956

 
$
1,136

 
$
659

Add:
 
 
 
 
  
 
 
 
 
 
Provision for income taxes(a)
 
610

 
659

 
562

  
427

  
293

(Income) loss from equity investees, net
 
(23
)
 
(18
)
 
86

  
35

 
57

Distributions of income from equity investees
 
22

  
14

  
20

  
30

  
15

Total interest expense
 
333

 
309

 
251

  
211

  
207

Portion of rents representative of the interest factor
 
48

  
31

  
22

  
26

  
28

Earnings, as adjusted
 
$
2,127

  
$
2,072

  
$
1,897

  
$
1,865

  
$
1,259

Fixed charges:
 
 
 
 
  
 
 
 
 
 
Total interest expense
 
$
333

  
$
309

  
$
251

  
$
211

  
$
207

Portion of rents representative of the interest factor
 
48

  
31

  
22

  
26

  
28

Total fixed charges
 
$
381

  
$
340

  
$
273

  
$
237

  
$
235

Preferred stock dividends
 

 

 

  

  
1

Total combined fixed charges and preferred stock dividends
 
$
381

  
$
340

  
$
273

  
$
237

  
$
236

Ratio of earnings to fixed charges
 
5.6
x
  
6.1
x
  
6.9
x
  
7.9
x
  
5.4
x
Ratio of earnings to combined fixed charges and preferred stock dividends
 
5.6
x
  
6.1
x
  
6.9
x
  
7.9
x
  
5.3
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 3 to the accompanying consolidated financial statements.)