Exhibit 12. Computation of Ratios | |||||||||||
Fixed-Rate Debt as a Percent of Total Debt(1)(2) | |||||||||||||
Dollars in millions | Years ended December 31, 2018 | 2017 | 2016 | ||||||||||
Total debt obligations | $ | 31,075.3 | $ | 29,536.4 | $ | 25,955.7 | |||||||
Fair value adjustments | 12.0 | 6.2 | — | ||||||||||
Deferred debt costs | 129.0 | 120.5 | 110.0 | ||||||||||
Debt obligations before fair value adjustments and deferred debt costs | $ | 31,216.3 | $ | 29,663.1 | $ | 26,065.7 | |||||||
Fixed-rate debt | $ | 28,358.1 | $ | 26,345.0 | $ | 21,462.3 | |||||||
Fixed-rate debt as a percent of total debt | 91 | % | 89 | % | 82 | % |
(1) | Based on debt obligations before the effects of fair value hedging adjustments and deferred debt costs. These effects are excluded as they have no impact on the obligation at maturity. See Debt Financing note to the consolidated financial statements. |
(2) | Includes the effect of interest rate swaps. |
Foreign Currency-Denominated Debt as a Percent of Total Debt(1) | |||||||||||||
Dollars in millions | Years ended December 31, 2018 | 2017 | 2016 | ||||||||||
Total debt obligations | $ | 31,075.3 | $ | 29,536.4 | $ | 25,955.7 | |||||||
Fair value adjustments | 12.0 | 6.2 | — | ||||||||||
Deferred debt costs | 129.0 | 120.5 | 110.0 | ||||||||||
Debt obligations before fair value adjustments and deferred debt costs | $ | 31,216.3 | $ | 29,663.1 | $ | 26,065.7 | |||||||
Foreign currency-denominated debt | $ | 11,790.6 | $ | 12,379.8 | $ | 8,926.2 | |||||||
Foreign currency-denominated debt as a percent of total debt | 38 | % | 42 | % | 34 | % |
(1) | Based on debt obligations before the effects of fair value hedging adjustments and deferred debt costs. These effects are excluded as they have no impact on the obligation at maturity. See Debt Financing note to the consolidated financial statements. |
Total Debt as a Percent of Total Capitalization(1)(2) | |||||||||||||
Dollars in millions | Years ended December 31, 2018 | 2017 | 2016 | ||||||||||
Total debt obligations | $ | 31,075.3 | $ | 29,536.4 | $ | 25,955.7 | |||||||
Fair value adjustments | 12.0 | 6.2 | — | ||||||||||
Deferred debt costs | 129.0 | 120.5 | 110.0 | ||||||||||
Debt obligations before fair value adjustments and deferred debt costs | $ | 31,216.3 | $ | 29,663.1 | $ | 26,065.7 | |||||||
Total capitalization | $ | 24,957.9 | $ | 26,395.1 | $ | 23,861.4 | |||||||
Total debt as a percent of total capitalization | 125 | % | 112 | % | 109 | % |
(1) | Based on debt obligations before the effects of fair value hedging adjustments and deferred debt costs. These effects are excluded as they have no impact on the obligation at maturity. See Debt Financing note to the consolidated financial statements. |
(2) | Total capitalization represents debt obligations before fair value adjustments and deferred debt costs, and total shareholders' equity. |
Cash Provided by Operations as a Percent of Total Debt(1) | |||||||||||||
Dollars in millions | Years ended December 31, 2018 | 2017 | 2016 | ||||||||||
Total debt obligations | $ | 31,075.3 | $ | 29,536.4 | $ | 25,955.7 | |||||||
Fair value adjustments | 12.0 | 6.2 | — | ||||||||||
Deferred debt costs | 129.0 | 120.5 | 110.0 | ||||||||||
Debt obligations before fair value adjustments and deferred debt costs | $ | 31,216.3 | $ | 29,663.1 | $ | 26,065.7 | |||||||
Cash provided by operations | $ | 6,966.7 | $ | 5,551.2 | $ | 6,059.6 | |||||||
Cash provided by operations as a percent of total debt | 22 | % | 19 | % | 23 | % |
(1) | Based on debt obligations before the effects of fair value hedging adjustments and deferred debt costs. These effects are excluded as they have no impact on the obligation at maturity. See Debt Financing note to the consolidated financial statements. |
Free Cash Flow and Free Cash Flow Conversion Rate | |||||||||||||
Dollars in millions | Years ended December 31, 2018 | 2017 | 2016 | ||||||||||
Cash Provided by Operations | $ | 6,966.7 | $ | 5,551.2 | $ | 6,059.6 | |||||||
Less: Capital expenditures | 2,741.7 | 1,853.7 | 1,821.1 | ||||||||||
Free cash flow | $ | 4,225.0 | $ | 3,697.5 | $ | 4,238.5 | |||||||
Divided by: Net income | 5,924.3 | 5,192.3 | 4,686.5 | ||||||||||
Free cash flow conversion rate | 71.3 | % | 71.2 | % | 90.4 | % |
Reconciliation of Returns on Incremental Invested Capital |
One-year ROIIC calculation (dollars in millions): | Three-year ROIIC calculation (dollars in millions): | |||||||||||||||||||||||||
Years ended December 31, | 2018 | 2017 | Increase/ (decrease) | Years ended December 31, | 2018 | 2015 | Increase/ (decrease) | |||||||||||||||||||
NUMERATOR: | NUMERATOR: | |||||||||||||||||||||||||
Operating income | $ | 8,822.6 | $ | 9,552.7 | $ | (730.1 | ) | Operating income | $ | 8,822.6 | $ | 7,145.5 | $ | 1,677.1 | ||||||||||||
Depreciation and amortization | 1,482.0 | 1,363.4 | 118.6 | Depreciation and amortization | 1,482.0 | 1,555.7 | (73.7 | ) | ||||||||||||||||||
Currency translation(1) | (55.2 | ) | Currency translation(1) | 52.7 | ||||||||||||||||||||||
Change in operating income plus depreciation and amortization (at constant foreign exchange rates) | $ | (666.7 | ) | Change in operating income plus depreciation and amortization (at constant foreign exchange rates) | $ | 1,656.1 | ||||||||||||||||||||
DENOMINATOR: | DENOMINATOR: | |||||||||||||||||||||||||
Weighted-average cash used for investing activities(2) | $ | 834.6 | Weighted-average cash used for investing activities(2) | $ | 2,124.3 | |||||||||||||||||||||
Currency translation(1) | (5.8 | ) | Currency translation(1) | (1.5 | ) | |||||||||||||||||||||
Weighted-average cash used for investing activities (at constant foreign exchange rates) | $ | 828.8 | Weighted-average cash used for investing activities (at constant foreign exchange rates) | $ | 2,122.8 | |||||||||||||||||||||
One-year ROIIC(3) | (80.4 | )% | Three-year ROIIC(3) | 78.0 | % |
(1) | Represents the effect of foreign currency translation by translating results at an average exchange rate for the periods measured. |
(2) | Represents one-year and three-year, respectively, weighted-average cash used for investing activities, determined by applying the weightings below to the cash (provided by) used for investing activities for each quarter in the two-year and four-year periods ended December 31, 2018. |
Years ended December 31, | Years ended December 31, | |||||||||||||||||||||||
2018 | 2017 | 2018 | 2017 | 2016 | 2015 | |||||||||||||||||||
Cash (provided by) used for investing activities | $ | 2,455.1 | $ | (562.0 | ) | Cash (provided by) used for investing activities | $ | 2,455.1 | $ | (562.0 | ) | $ | 981.6 | $ | 1,420.0 | |||||||||
AS A PERCENT | AS A PERCENT | |||||||||||||||||||||||
Quarters ended: | Quarters ended: | |||||||||||||||||||||||
March 31 | 87.5 | % | 12.5 | % | March 31 | 87.5 | % | 100.0 | % | 100.0 | % | 12.5 | % | |||||||||||
June 30 | 62.5 | 37.5 | June 30 | 62.5 | 100.0 | 100.0 | 37.5 | |||||||||||||||||
September 30 | 37.5 | 62.5 | September 30 | 37.5 | 100.0 | 100.0 | 62.5 | |||||||||||||||||
December 31 | 12.5 | 87.5 | December 31 | 12.5 | 100.0 | 100.0 | 87.5 |
(3) | Significant investing cash inflows resulting from the Company's strategic refranchising initiatives and the gain from the sale of businesses in China and Hong Kong impacted the one-year and three-year ROIIC calculation by -90.6% and 43.3%, respectively. Excluding these items, one-year and three-year ROIIC were 10.2% and 34.7%, respectively. |