EX-12 3 d347350dex12.htm EX-12 EX-12

EXHIBIT 12

Statement Regarding Computation of Ratio of Earnings to Fixed Charges

 

     Years Ended December 31,  

(dollar amounts in thousands)

   2016      2015      2014      2013      2012  

Earnings from continuing operations before provision for income taxes

   $ 687,659      $ 800,610      $ 1,094,207      $ 1,045,986      $ 931,065  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Add fixed charges:

              

Interest expense

     136,401        131,676        131,689        124,535        125,992  

Rent expense (interest portion) (a)

     27,041        25,746        28,102        29,552        26,127  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed charges

     163,442        157,422        159,791        154,087        152,119  

Earnings as adjusted

   $ 851,102      $ 958,032      $ 1,253,998      $ 1,200,073      $ 1,083,184  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges

     5.21        6.09        7.85        7.79        7.12  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Fixed charges include the portion of rental expense that management believes is representative of the interest component.

The earnings to fixed charges ratio is calculated by dividing earnings available for fixed charges for each period by fixed charges for that period. Earnings available for fixed charges is calculated by adding pre-tax income from continuing operations and fixed charges. Fixed charges are the sum of interest expense, amortization of premiums, discounts and capitalized expenses related to indebtedness, and an estimated interest component of rental expense (from both continuing and discontinued operations). All interest expense for the Company is classified within continuing operations.

 

1