Exhibit 12.1
RATIO OF EARNINGS TO FIXED CHARGES
First Quarter Ended March 30, | Year Ended December 31, | |||||||||||||||||||||||
2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |||||||||||||||||||
(In millions, except ratio of earnings to fixed charges) | ||||||||||||||||||||||||
Earnings: | ||||||||||||||||||||||||
Income from continuing operations before income taxes | $ | 216 | $ | 871 | $ | 804 | $ | 639 | $ | 87 1 | $ | 9 08 | ||||||||||||
Less: Net income from continuing operations attributable to noncontrolling interests | (5) | (16) | (14) | (15 | ) | (13 | ) | (9 | ) | |||||||||||||||
Income from continuing operations before income taxes after noncontrolling interests | $ | 211 | $ | 855 | $ | 790 | $ | 624 | $ | 85 8 | $ | 899 | ||||||||||||
Add: | ||||||||||||||||||||||||
Interest expense | 41 | 165 | 161 | 181 | 171 | 171 | ||||||||||||||||||
Amortization of debt expense | 1 | 6 | 8 | 8 | 7 | 6 | ||||||||||||||||||
Interest component of rent expense | 9 | 36 | 34 | 42 | 47 | 47 | ||||||||||||||||||
Earnings | $ | 262 | $ | 1,062 | $ | 993 | $ | 855 | $ | 1,084 | $ | 1,195 | ||||||||||||
Fixed charges: | ||||||||||||||||||||||||
Interest expense | $ | 41 | $ | 165 | $ | 161 | $ | 181 | $ | 171 | $ | 171 | ||||||||||||
Amortization of debt expense | 1 | 6 | 8 | 8 | 7 | 6 | ||||||||||||||||||
Interest component of rent expense | 9 | 36 | 34 | 42 | 47 | 47 | ||||||||||||||||||
Fixed charges | $ | 51 | $ | 207 | $ | 203 | $ | 231 | $ | 225 | $ | 224 | ||||||||||||
Ratio of earnings to fixed charges | 5.1 x | 5.1 x | 4.9 x | 3.7 x | 4.8x | 5. 0 x |