Exhibit 99.1 Computation of Ratios | |||||||||||||||||||||||||||||||||||
Fixed-Rate Debt as a Percent of Total Debt(1)(2) | |||||||||||||||||||||||
Dollars in millions | Years ended December 31, 2022 | 2021 | 2020 | ||||||||||||||||||||
Total debt obligations | $ | 35,903.5 | $ | 35,622.7 | $ | 37,440.4 | |||||||||||||||||
Fair value adjustments | 91.5 | (4.8) | (35.8) | ||||||||||||||||||||
Deferred debt costs | 147.4 | 144.5 | 156.2 | ||||||||||||||||||||
Debt obligations before fair value adjustments and deferred debt costs | $ | 36,142.4 | $ | 35,762.4 | $ | 37,560.8 | |||||||||||||||||
Fixed-rate debt | $ | 34,604.1 | $ | 33,796.3 | $ | 35,547.8 | |||||||||||||||||
Fixed-rate debt as a percent of total debt | 96 | % | 95 | % | 95 | % |
Foreign Currency-Denominated Debt as a Percent of Total Debt(1) | |||||||||||||||||||||||
Dollars in millions | Years ended December 31, 2022 | 2021 | 2020 | ||||||||||||||||||||
Total debt obligations | $ | 35,903.5 | $ | 35,622.7 | $ | 37,440.4 | |||||||||||||||||
Fair value adjustments | 91.5 | (4.8) | (35.8) | ||||||||||||||||||||
Deferred debt costs | 147.4 | 144.5 | $ | 156.2 | |||||||||||||||||||
Debt obligations before fair value adjustments and deferred debt costs | $ | 36,142.4 | $ | 35,762.4 | $ | 37,560.8 | |||||||||||||||||
Foreign currency-denominated debt | $ | 13,010.4 | $ | 12,778.7 | $ | 13,676.3 | |||||||||||||||||
Foreign currency-denominated debt as a percent of total debt | 36 | % | 36 | % | 36 | % |
Total Debt as a Percent of Total Capitalization(1)(2) | |||||||||||||||||||||||
Dollars in millions | Years ended December 31, 2022 | 2021 | 2020 | ||||||||||||||||||||
Total debt obligations | $ | 35,903.5 | $ | 35,622.7 | $ | 37,440.4 | |||||||||||||||||
Fair value adjustments | 91.5 | (4.8) | (35.8) | ||||||||||||||||||||
Deferred debt costs | 147.4 | 144.5 | 156.2 | ||||||||||||||||||||
Debt obligations before fair value adjustments and deferred debt costs | $ | 36,142.4 | $ | 35,762.4 | $ | 37,560.8 | |||||||||||||||||
Total capitalization | $ | 30,139.0 | $ | 31,161.4 | $ | 29,735.9 | |||||||||||||||||
Total debt as a percent of total capitalization | 120 | % | 115 | % | 126 | % |
Cash Provided by Operations as a Percent of Total Debt(1) | |||||||||||||||||||||||
Dollars in millions | Years ended December 31, 2022 | 2021 | 2020 | ||||||||||||||||||||
Total debt obligations | $ | 35,903.5 | $ | 35,622.7 | $ | 37,440.4 | |||||||||||||||||
Fair value adjustments | 91.5 | (4.8) | (35.8) | ||||||||||||||||||||
Deferred debt costs | 147.4 | 144.5 | 156.2 | ||||||||||||||||||||
Debt obligations before fair value adjustments and deferred debt costs | $ | 36,142.4 | $ | 35,762.4 | $ | 37,560.8 | |||||||||||||||||
Cash provided by operations | $ | 7,386.7 | $ | 9,141.5 | $ | 6,265.2 | |||||||||||||||||
Cash provided by operations as a percent of total debt | 20 | % | 26 | % | 17 | % |
Free Cash Flow and Free Cash Flow Conversion Rate | |||||||||||||||||||||||
Dollars in millions | Years ended December 31, 2022 | 2021 | 2020 | ||||||||||||||||||||
Cash provided by operations | $ | 7,386.7 | $ | 9,141.5 | $ | 6,265.2 | |||||||||||||||||
Less: Capital expenditures | 1,899.2 | 2,040.0 | 1,640.8 | ||||||||||||||||||||
Free cash flow | $ | 5,487.5 | $ | 7,101.5 | $ | 4,624.4 | |||||||||||||||||
Divided by: Net income | 6,177.4 | 7,545.2 | 4,730.5 | ||||||||||||||||||||
Free cash flow conversion rate | 88.8 | % | 94.1 | % | 97.8 | % |
After-tax Return on Invested Capital (dollars in millions) | ||||||||||||||||||||||||||
Numerator | Years ended December 31, 2022 | 2021 | 2020 | |||||||||||||||||||||||
Operating income | $ | 9,371.0 | $ | 10,356.0 | $ | 7,324.0 | ||||||||||||||||||||
Add: Nonoperating income (expense)(1) | 198.6 | (42.3) | 34.8 | |||||||||||||||||||||||
Earnings before interest and income tax | $ | 9,569.6 | $ | 10,313.7 | $ | 7,358.8 | ||||||||||||||||||||
Add: Impairment and other charges (gains), net | 1,009.8 | (285.4) | (267.5) | |||||||||||||||||||||||
Add: Operating lease interest(2) | 453.2 | 509.5 | 511.1 | |||||||||||||||||||||||
Less: Income taxes(3) | 2,217.5 | 2,221.4 | 1,748.6 | |||||||||||||||||||||||
Net Operating income after tax | $ | 8,815.1 | $ | 8,316.4 | $ | 5,853.8 | ||||||||||||||||||||
Denominator | Years ended December 31, 2022 | 2021 | 2020 | |||||||||||||||||||||||
Add: Average Stockholders' equity(4) | $ | (6,232.6) | $ | (5,829.9) | $ | (8,763.4) | ||||||||||||||||||||
Add: Average Current and Long-term debt(4) | 34,833.8 | 35,474.1 | 38,046.9 | |||||||||||||||||||||||
Add: Average Current and Long-term lease liability(4) | 12,947.5 | 13,770.8 | 13,449.0 | |||||||||||||||||||||||
Less: Cash and equivalents | (2,583.8) | (4,709.2) | (3,449.1) | |||||||||||||||||||||||
Average invested capital | $ | 38,964.9 | $ | 38,705.9 | $ | 39,283.4 | ||||||||||||||||||||
Return on Invested Capital | 22.6 | % | 21.5 | % | 14.9 | % |
Reconciliation of Returns on Incremental Invested Capital |
One-year ROIIC calculation (dollars in millions): | Three-year ROIIC calculation (dollars in millions): | |||||||||||||||||||||||||||||||||||||||||||
Years ended December 31, | 2022 | 2021 | Increase/ (decrease) | Years ended December 31, | 2022 | 2019 | Increase/ (decrease) | |||||||||||||||||||||||||||||||||||||
NUMERATOR: | NUMERATOR: | |||||||||||||||||||||||||||||||||||||||||||
Operating income | $ | 9,371.0 | $ | 10,356.0 | $ | (985.0) | Operating income | $ | 9,371.0 | $ | 9,069.8 | $ | 301.2 | |||||||||||||||||||||||||||||||
Depreciation and amortization | 1,870.6 | 1,868.1 | 2.5 | Depreciation and amortization | 1,870.6 | 1,617.9 | 252.7 | |||||||||||||||||||||||||||||||||||||
Currency translation(1) | 716.1 | Currency translation(1) | 428.0 | |||||||||||||||||||||||||||||||||||||||||
Change in operating income plus depreciation and amortization (at constant foreign exchange rates) | $ | (266.4) | Change in operating income plus depreciation and amortization (at constant foreign exchange rates) | $ | 981.9 | |||||||||||||||||||||||||||||||||||||||
DENOMINATOR: | DENOMINATOR: | |||||||||||||||||||||||||||||||||||||||||||
Weighted-average cash used for investing activities(2) | $ | 2,502.1 | Weighted-average cash used for investing activities(2) | $ | 6,315.6 | |||||||||||||||||||||||||||||||||||||||
Currency translation(1) | 29.4 | Currency translation(1) | 31.3 | |||||||||||||||||||||||||||||||||||||||||
Weighted-average cash used for investing activities (at constant foreign exchange rates) | $ | 2,531.5 | Weighted-average cash used for investing activities (at constant foreign exchange rates) | $ | 6,346.9 | |||||||||||||||||||||||||||||||||||||||
One-year ROIIC(3) | (10.5)% | Three-year ROIIC(3) | 15.5 | % |
Years ended December 31, | Years ended December 31, | |||||||||||||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | 2020 | 2019 | |||||||||||||||||||||||||||||||||
Cash used for investing activities | $ | 2,678.1 | $ | 2,165.7 | Cash used for investing activities | $ | 2,678.1 | $ | 2,165.7 | $ | 1,545.8 | $ | 3,071.1 | |||||||||||||||||||||||||
AS A PERCENT | AS A PERCENT | |||||||||||||||||||||||||||||||||||||
Quarters ended: | Quarters ended: | |||||||||||||||||||||||||||||||||||||
March 31 | 87.5 | % | 12.5 | % | March 31 | 87.5 | % | 100.0 | % | 100.0 | % | 12.5 | % | |||||||||||||||||||||||||
June 30 | 62.5 | 37.5 | June 30 | 62.5 | 100.0 | 100.0 | 37.5 | |||||||||||||||||||||||||||||||
September 30 | 37.5 | 62.5 | September 30 | 37.5 | 100.0 | 100.0 | 62.5 | |||||||||||||||||||||||||||||||
December 31 | 12.5 | 87.5 | December 31 | 12.5 | 100.0 | 100.0 | 87.5 |