EX-12.2 7 d226409dex122.htm EX-12.2 EX-12.2

Exhibit 12.2

Comcast Corporation

Statement Regarding Computation of Ratio of Earnings to Fixed Charges and Ratio of Earnings to

Combined Fixed Charges and Preferred Dividends

 

(in millions)

    For the
Six Months
Ended
June 30,
2016		  

Computation of Earnings:(1)

   

Pretax income from continuing operations before adjustment for noncontrolling interests in consolidated subsidiaries or income or loss from equity investees

    $ 6,923   

Fixed charges

      1,626   

Distributed income of equity investees

      42   

Less: Capitalized interest

      (17)   

Less: Preference security dividend requirements of consolidated subsidiaries

      (113 ) 
  

 

 

  

Total Earnings

    $ 8,461   
  

 

 

  

Computation of Fixed charges:(1)

   

Interest expensed and capitalized

    $ 1,438   

Amortized premiums, discounts and capitalized expenses related to indebtedness

      14   

Less: preferred dividends in interest expense

      (52 ) 

Portion of rents representative of an interest factor

      113   

Preference security dividend requirements of consolidated subsidiaries

      113   
  

 

 

  

Total Fixed Charges

    $ 1,626   
  

 

 

  

Ratio of earnings to fixed charges(1)

      5.20x   
  

 

 

  

 

(1) For purposes of calculating the ratio of earnings to fixed charges, earnings is the amount resulting from (1) adding (a) pretax income from continuing operations before adjustment for noncontrolling interests in consolidated subsidiaries or income or loss from equity investees, (b) fixed charges, (c) amortization of capitalized interest, (d) distributed income of equity investees and (e) our share of pretax losses of equity investees for which charges arising from guarantees are included in fixed charges and (2) subtracting (i) interest capitalized, (ii) preference security dividend requirements of consolidated subsidiaries and (iii) the noncontrolling interest in pretax income of subsidiaries that have not incurred fixed charges. Fixed charges is the sum of (w) interest expensed and capitalized, (x) amortized premiums, discounts and capitalized expenses related to indebtedness, (y) an estimate of the interest within rental expense and (z) preference security dividend requirements of our consolidated subsidiaries. Preferred security dividend is the amount of pretax earnings that is required to pay the dividends on outstanding preference securities. Interest associated with our uncertain tax positions is a component of income tax expense.