EX-12 2 a2209097zex-12.htm EX-12

Exhibit 12

 

CBS CORPORATION AND SUBSIDIARIES

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Tabular dollars in millions, except ratios)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

March 31,

 

December 31,

 

 

 

2012

 

2011

 

2011

 

2010

 

2009

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) from continuing operations before income taxes and equity in loss of investee companies

 

$

571

 

$

338

 

$

2,083

 

$

1,222

 

$

443

 

$

(12,575

)

$

2,133

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions from investee companies

 

1

 

2

 

13

 

 

2

 

6

 

8

 

Interest expense, net of capitalized interest

 

110

 

110

 

436

 

529

 

542

 

547

 

571

 

1/3 of rental expense

 

46

 

46

 

200

 

198

 

206

 

216

 

193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Earnings (loss) from continuing operations

 

$

728

 

$

496

 

$

2,732

 

$

1,949

 

$

1,193

 

$

(11,806

)

$

2,905

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of capitalized interest

 

$

110

 

$

110

 

$

436

 

$

529

 

$

542

 

$

547

 

$

571

 

1/3 of rental expense

 

46

 

46

 

200

 

198

 

206

 

216

 

193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total fixed charges

 

$

156

 

$

156

 

$

636

 

$

727

 

$

748

 

$

763

 

$

764

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

4.7x

 

3.2x

 

4.3x

 

2.7x

 

1.6x

 

Note a

 

3.8x

 

 


Note:

(a) Earnings are inadequate to cover fixed charges by $12.57 billion in 2008 due to the noncash impairment charges of $14.18 billion.