EX-12.1 2 dex121.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES dex121.htm

 
Exhibit 12.1

BURLINGTON NORTHERN SANTA FE CORPORATION and SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(In millions, except ratio amounts)
(Unaudited)


Six Months Ended June 30,
  
2007
    
2006
  
         
(As Adjusted)a
  
Earnings:
            
             
Income before income taxes
   $
1,271
     $
1,398
  
                 
Add:
                
Interest and other fixed charges, excluding capitalized interest
    
253
      
239
  
                 
Reasonable approximation of portion of rent under long-term operating leases
                
representative of an interest factor
    
141
      
125
  
                 
Distributed income of investees accounted for under the equity method
    
2
      
2
  
                 
Amortization of capitalized interest
    
1
      
2
  
                 
Less:  Equity in earnings of investments accounted for
                
under the equity method
    
10
      
10
  
                 
                 
Total earnings available for fixed charges
   $
1,658
     $
1,756
  
                 
Fixed charges:
                
                 
Interest and fixed charges
   $
261
     $
246
  
                 
Reasonable approximation of portion of rent under long-term operating leases
                
representative of an interest factor
    
141
      
125
  
                 
Total fixed charges
   $
402
     $
371
  
                 
Ratio of earnings to fixed charges
    
4.12x
      
4.73x
  
 
a Prior year numbers have been adjusted for the retrospective adoption of FSP AUG AIR-1, Accounting for Planned Major Maintenance Activities. See Note 1 of the Consolidated Financial Statements for additional information.
 
 
E-2