QuickLinks -- Click here to rapidly navigate through this document
STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in millions except ratio amounts)
| Six Months Ended June 30, | Year Ended December 31, | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |||||||||||||
Earnings: | |||||||||||||||||||
Pre-tax income before adjustment for net income attributable to noncontrolling interests and earnings from equity investments (including amortization of excess cost of equity investments) statements of income per statement of income | $ | 1,010 | 1,200 | 439 | 2,730 | 3,150 | 1,213 | ||||||||||||
Add: | |||||||||||||||||||
Fixed charges | 982 | 1,977 | 2,174 | 1,921 | 1,785 | 1,486 | |||||||||||||
Amortization of capitalized interest | 6 | 13 | 9 | 5 | 6 | 5 | |||||||||||||
Distributed income of equity investees | 208 | 431 | 391 | 381 | 398 | 311 | |||||||||||||
Less: | |||||||||||||||||||
Interest capitalized from continuing operations | (26 | ) | (77 | ) | (71 | ) | (75 | ) | (52 | ) | (27 | ) | |||||||
Noncontrolling interest in pre-tax income of subsidiaries with no fixed charges | (9 | ) | (11 | ) | (4 | ) | (377 | ) | (390 | ) | 17 | ||||||||
| | | | | | | | | | | | | | | | | | | |
Income as adjusted | $ | 2,171 | 3,533 | 2,938 | 4,585 | 4,897 | 3,005 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Fixed charges: | |||||||||||||||||||
Interest and debt expense, net per statements of income (includes amortization of debt discount, premium, and debt issuance costs);also excludes gain on early extinguishment of debt and includes capitalized interest | $ | 958 | 1,931 | 2,126 | 1,882 | 1,742 | 1,454 | ||||||||||||
Add: | |||||||||||||||||||
Portion of rents representative of the interest factor | 24 | 46 | 48 | 39 | 43 | 32 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Fixed charges | $ | 982 | 1,977 | 2,174 | 1,921 | 1,785 | 1,486 | ||||||||||||
| | | | | �� | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges | 2.21 | 1.79 | 1.35 | 2.39 | 2.74 | 2.02 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (Dollars in millions except ratio amounts)