Attached files
| file | filename |
|---|---|
| 10-K - 10-K - Mondelez International, Inc. | d51394d10k.htm |
| EX-23.1 - EX-23.1 - Mondelez International, Inc. | d51394dex231.htm |
| EX-31.2 - EX-31.2 - Mondelez International, Inc. | d51394dex312.htm |
| EX-31.1 - EX-31.1 - Mondelez International, Inc. | d51394dex311.htm |
| EX-21.1 - EX-21.1 - Mondelez International, Inc. | d51394dex211.htm |
| EX-32.1 - EX-32.1 - Mondelez International, Inc. | d51394dex321.htm |
EXHIBIT 12.1
Mondelēz International, Inc. and Subsidiaries
Computation of Ratios of Earnings to Fixed Charges
(in millions of dollars)
| Years Ended December 31, | ||||||||||||||||||||
| 2015 | 2014 | 2013 | 2012 | 2011 | ||||||||||||||||
| Earnings from continuing operations before income taxes |
$ | 7,884 | $ | 2,554 | $ | 2,392 | $ | 1,774 | $ | 1,880 | ||||||||||
| Add / (Deduct): |
||||||||||||||||||||
| Equity in net earnings of less than 50% owned affiliates |
(56 | ) | (112 | ) | (107 | ) | (106 | ) | (84 | ) | ||||||||||
| Dividends from less than 50% owned affiliates |
58 | 61 | 66 | 63 | 60 | |||||||||||||||
| Fixed charges |
825 | 965 | 1,145 | 2,323 | 2,050 | |||||||||||||||
| Interest capitalized, net of amortization |
(7 | ) | (3 | ) | (2 | ) | (1 | ) | 2 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings available for fixed charges |
$ | 8,704 | $ | 3,465 | $ | 3,494 | $ | 4,053 | $ | 3,908 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges: |
||||||||||||||||||||
| Interest incurred: |
||||||||||||||||||||
| Interest expense(a) |
$ | 714 | $ | 882 | $ | 1,031 | $ | 2,206 | $ | 1,956 | ||||||||||
| Capitalized interest |
7 | 3 | 2 | 3 | – | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| 721 | 885 | 1,033 | 2,209 | 1,956 | ||||||||||||||||
| Portion of rent expense deemed to represent interest factor |
104 | 80 | 112 | 114 | 94 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges |
$ | 825 | $ | 965 | $ | 1,145 | $ | 2,323 | $ | 2,050 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of earnings to fixed charges |
10.6 | 3.6 | 3.1 | 1.7 | 1.9 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Notes:
| (a) | Excludes interest related to uncertain tax positions, which is recorded in our tax provision. |