EX-12.1 3 d278737dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

AMGEN INC.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Dollars in millions)

 

     Nine
Months
Ended
September 30,
    Year Ended December 31,  
     2016     2015     2014     2013     2012     2011  

Computation of Earnings:

            

Income before taxes

   $ 6,880      $ 7,978      $ 5,585      $ 5,265      $ 5,009      $ 4,150   

Net interest expense

     932        1,095        1,071        1,022        1,053        610   

Interest portion of operating lease expense

     33        45        47        47        45        49   

Equity in (earnings) losses of 50%-or-less owned companies accounted for under the equity method

     (54     (65     (30     6        24        (47
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings

   $ 7,791      $ 9,053      $ 6,673      $ 6,340      $ 6,131      $ 4,762   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Computation of Fixed Charges:

            

Net interest expense

   $ 932      $ 1,095      $ 1,071      $ 1,022      $ 1,053      $ 610   

Capitalized interest

     11        12        18        18        26        22   

Interest portion of operating lease expense

     33        45        47        47        45        49   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges

   $ 976      $ 1,152      $ 1,136      $ 1,087      $ 1,124      $ 681   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Fixed Charges:

     8.0     7.9     5.9     5.8     5.5     7.0

These computations include Amgen and its consolidated subsidiaries. For these ratios, “earnings” is computed by adding income before income taxes and fixed charges (excluding capitalized interest), excluding our share of income/losses in equity method affiliates and including distributions from our affiliate, Kirin-Amgen, Inc. Fixed charges consist of (i) interest expense, which includes amortized premiums, discounts and capitalized expenses related to indebtedness, (ii) capitalized interest, (iii) a reasonable approximation of the interest factor deemed to be included in rental expense and (iv) preference security dividend requirements of consolidated subsidiaries, which were not material. Fixed charges exclude any interest related to unrecognized tax benefits, which is included in the provision for income taxes in our Consolidated Statements of Income.