Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - BURLINGTON NORTHERN SANTA FE, LLC | Financial_Report.xls |
| EX-31.2 - SECTION 302 CERTIFICATION - BURLINGTON NORTHERN SANTA FE, LLC | bnsfllc-93011xex312.htm |
| EX-32.1 - SECTION 906 CEO AND CFO CERTIFICATION - BURLINGTON NORTHERN SANTA FE, LLC | bnsfllc-93011xex321.htm |
| EX-31.1 - SECTION 302 CERTIFICATION - BURLINGTON NORTHERN SANTA FE, LLC | bnsfllc-93011xex311.htm |
| 10-Q - FORM 10-Q - BURLINGTON NORTHERN SANTA FE, LLC | bni-93011x10q.htm |
Exhibit 12.1
BURLINGTON NORTHERN SANTA FE, LLC and SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(In millions, except ratio amounts)
(Unaudited)
Successor | Predecessor | ||||||||
Nine Months Ended | February 13 - September 30, 2010 | January 1 - February 12, 2010 | |||||||
September 30, 2011 | |||||||||
Earnings: | |||||||||
Income before income taxes | $ | 3,271 | $ | 2,577 | $ | 377 | |||
Add: | |||||||||
Interest and other fixed charges, excluding capitalized interest | 416 | 305 | 72 | ||||||
Reasonable approximation of portion of rent under long-term operating leases representative of an interest factor | 184 | 163 | 35 | ||||||
Distributed income of investees accounted for under the equity method | 4 | 4 | — | ||||||
Amortization of capitalized interest | — | — | 1 | ||||||
Less: | |||||||||
Equity in earnings of investments accounted for under the equity method | 13 | 15 | 1 | ||||||
Total earnings available for fixed charges | $ | 3,862 | $ | 3,034 | $ | 484 | |||
Fixed charges: | |||||||||
Interest and fixed charges | $ | 428 | $ | 314 | $ | 73 | |||
Reasonable approximation of portion of rent under long-term operating leases representative of an interest factor | 184 | 163 | 35 | ||||||
Total fixed charges | $ | 612 | $ | 477 | $ | 108 | |||
Ratio of earnings to fixed charges | 6.31x | 6.36x | 4.48x | ||||||
E-2