EX-12.1 9 tsn2017q1exh-121.htm RATIO OF EARNINGS TO FIXED CHARGES
EXHIBIT 12.1
Ratio of Earnings to Fixed Charges

|  |  |  |  |  |  | (dollars in millions)
| 3 Months Ending |  | Fiscal Years
| December 31, 2016 |  | 2016 |  | 2015 |  | 2014 |  | 2013 |
Earnings: |  |  |  |  |  |  |  |  |  |
Income from continuing operations before income taxes and equity method investment earnings | $ | 909 |  |  | $ | 2,586 |  |  | $ | 1,908 |  |  | $ | 1,241 |  |  | $ | 1,254 |  |
Add: Fixed charges | 74 |  |  | 313 |  |  | 358 |  |  | 194 |  |  | 219 |  |
Add: Amortization of capitalized interest | 2 |  |  | 7 |  |  | 5 |  |  | 5 |  |  | 5 |  |
Less: Capitalized interest | (2 | ) |  | (7 | ) |  | (10 | ) |  | (8 | ) |  | (8 | ) |
Total adjusted earnings | 983 |  |  | 2,899 |  |  | 2,261 |  |  | 1,432 |  |  | 1,470 |  |
Fixed Charges: |  |  |  |  |  |  |  |  |  |
Interest | 56 |  |  | 241 |  |  | 283 |  |  | 122 |  |  | 116 |  |
Capitalized interest | 2 |  |  | 7 |  |  | 10 |  |  | 8 |  |  | 8 |  |
Amortization of debt discount expense | 2 |  |  | 8 |  |  | 10 |  |  | 10 |  |  | 28 |  |
Rentals at computed interest factor (1) | 14 |  |  | 57 |  |  | 55 |  |  | 54 |  |  | 67 |  |
Total fixed charges | $ | 74 |  |  | $ | 313 |  |  | $ | 358 |  |  | $ | 194 |  |  | $ | 219 |  |
Ratio of Earnings to Fixed Charges | 13.28 |  |  | 9.26 |  |  | 6.32 |  |  | 7.38 |  |  | 6.71 |  |

(1) | Amounts represent those portions of rent expense (one-third) that are reasonable approximations of interest costs.