EX-12 5 d869387dex12.htm EX-12 EX-12

Exhibit 12

RATIO OF EARNINGS TO FIXED CHARGES

The following table sets forth our ratio of earnings to fixed charges for the periods indicated:

 

     Twelve Months Ended December 31,  
     2014      2013      2012      2011      2010  

Ratio of Earnings to Fixed Charges

     2.5         3         0.8         3.3         1.6   

The computation of the ratio of earnings to fixed charges is as follows (in millions):

 

     Twelve Months Ended December 31,  
     2014     2013     2012     2011     2010  

Earnings:

          

Earnings from continuing operations before taxes

   $ 232      $ 273      $ (40   $ 353      $ 96   

Fixed charges (see below)

     152        134        215        149        146   

Amortization of capitalized interest

     8        7        6        4        3   

Capitalized interest

     (10     (8     (13     (13     (10

Noncontrolling interest in pre-tax income of subsidiaries that have not incurred fixed charges

     —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings, as adjusted

   $ 382      $ 406      $ 168      $ 493      $ 235   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges:

          

Portion of rents representative of interest expense

   $ 30      $ 7      $ 9      $ 25      $ 23   

Interest on indebtedness, including amortization of deferred loan costs

     112        119        193        111        113   

Capitalized interest

     10        8        13        13        10   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

   $ 152      $ 134      $ 215      $ 149      $ 146