EX-12.1 4 d571455dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

Baxter International Inc. and Subsidiaries

Computation of Ratio of Earnings to Fixed Charges

(unaudited — in millions, except ratios)(1)

 

     Six months
ended
June 30,
    Years Ended December 31,  
     2018     2017     2016     2015     2014     2013  

Income from continuing operations before income taxes

   $ 842     $ 1,217     $ 4,954     $ 428     $ 490     $ 375  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges

            

Interest costs(2)

     52       98       107       197       237       225  

Estimated interest in rentals(3)

     25       51       58       70       83       71  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges as defined

     77       149       165       267       320       296  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjustments to income from continuing operations

            

Interest costs capitalized

     (6     (13     (18     (51     (70     (70

Net (gains) losses of less than majority-owned affiliates, net of dividends

     (1     (6     2       (1     (19     (1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations as adjusted

   $ 912     $ 1,347     $ 5,103     $ 643     $ 721     $ 600  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings from continuing operations to fixed charges

     11.84       9.04       30.93       2.41       2.25       2.03  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Baxter International Inc. had no preferred stock outstanding for any period presented, and accordingly the ratio of earnings to combined fixed charges and preferred stock dividends is the same as the ratio of earnings to fixed charges.

(2)

Excludes interest on uncertain tax positions.

(3)

Represents the estimated interest portion of rents.