EX-12 3 a201610-kexhibit12.htm RATIO OF EARNINGS TO FIXED CHARGES Exhibit


EXHIBIT 12


COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(In millions, except ratios)

 
For the Years Ended December 31,
 
2016
 
2015
 
2014
 
2013
 
2012
 Earnings:
 
 
 
 
 
 
 
 
 
 Income before income taxes
$
1,841.8

 
$
1,778.6

 
$
1,810.0

 
$
1,660.9

 
$
1,659.6

 Add: Dividends from equity method investments
10.4

 
10.8

 
12.6

 
17.2

 
13.4

           Fixed charges
328.1

 
299.1

 
307.1

 
331.3

 
318.3

 Total earnings
$
2,180.3

 
$
2,088.5

 
$
2,129.7

 
$
2,009.4

 
$
1,991.3

 
 
 
 
 
 
 
 
 
 
 Fixed charges:

 

 

 

 

 Interest expense (a)
$
209.7

 
$
181.1

 
$
177.2

 
$
197.2

 
$
179.7

 Rent expense interest factor (b)
118.4

 
118.0

 
129.9

 
134.1

 
138.6

 Total fixed charges
$
328.1

 
$
299.1

 
$
307.1

 
$
331.3

 
$
318.3

 
 
 
 
 
 
 
 
 
 
 Ratio of earnings to fixed charges
6.65x

 
6.98x

 
6.93x

 
6.07x

 
6.26x


__________
(a)
Interest expense includes interest on third-party indebtedness.
(b)
The rent expense interest factor reflects an appropriate portion (one-third) of rent expense representative of interest.