Exhibit 12.1
RATIO OF EARNINGS TO FIXED CHARGES
(in millions)
(unaudited)
Nine Months Ended September 30, 2013 | Year ended December 31, | |||||||||||||||||||||||
2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||||||
Income before income taxes | $ | 2,816 | $ | 3,470 | $ | 3,135 | $ | 3,021 | $ | 1,272 | $ | 1,016 | ||||||||||||
Less: Net income (loss) attributable to noncontrolling interests(1) | 10 | (18) | 2 | (13) | 22 | (155) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Pre-tax income attributable to BlackRock, Inc. | 2,806 | 3,488 | 3,133 | 3,034 | 1,250 | 1,171 | ||||||||||||||||||
Add: Fixed charges | 192 | 261 | 236 | 209 | 104 | 102 | ||||||||||||||||||
Distributions of earnings from equity method investees | 39 | 42 | 30 | 14 | 18 | 28 | ||||||||||||||||||
Less: (Losses) earnings from equity method investees | 110 | 175 | 23 | 141 | 30 | (294) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Pre-tax income before fixed charges | $ | 2,927 | $ | 3,616 | $ | 3,376 | $ | 3,116 | $ | 1,342 | $ | 1,595 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed charges: | ||||||||||||||||||||||||
Interest expense | $ | 159 | $ | 215 | $ | 176 | $ | 150 | $ | 68 | $ | 69 | ||||||||||||
Interest expense on uncertain tax positions(2) | — | 3 | 10 | 8 | 8 | 5 | ||||||||||||||||||
Portion of rent representative of interest(3) | 33 | 43 | 50 | 51 | 28 | 28 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total fixed charges | $ | 192 | $ | 261 | $ | 236 | $ | 209 | $ | 104 | $ | 102 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of earnings to fixed charges | 15.2x | 13.9x | 14.3x | 14.9x | 12.9x | 15.6x | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Amounts include redeemable and nonredeemable noncontrolling interests. |
(2) | Interest expense on uncertain tax positions, in accordance with ASC 740-10,Income Taxes, has been recorded within income tax expense on the consolidated statements of income. |
(3) | The portion of rent representative of interest is calculated as one third of the total rent expense. |
1