Attached files
| file | filename |
|---|---|
| EX-32.2 - CERTIFICATION OF OUR CFO PURSUANT TO SECTION 906 - Keurig Dr Pepper Inc. | dps-ex322_20170930.htm |
| EX-32.1 - CERTIFICATION OF OUR CEO PURSUANT TO SECTION 906 - Keurig Dr Pepper Inc. | dps-ex321_20170930.htm |
| EX-31.2 - CERTIFICATION OF OUR CFO PURSUANT TO SECTION 302 - Keurig Dr Pepper Inc. | dps-ex312_20170930.htm |
| EX-31.1 - CERTIFICATION OF OUR CEO PURSUANT TO SECTION 302 - Keurig Dr Pepper Inc. | dps-ex311_20170930.htm |
| EX-10.1 - DR PEPPER SNAPPLE GROUP, INC. SEVERANCE PAY PLAN FOR EXECUTIVES - Keurig Dr Pepper Inc. | dps-ex101_20170930.htm |
| 10-Q - FORM 10-Q - Keurig Dr Pepper Inc. | dps-10qx093017.htm |
Exhibit 12.1
DR PEPPER SNAPPLE GROUP, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(In millions, except ratio amounts)
For the Nine Months Ended September 30, | For the Years Ended December 31, | ||||||||||||||||||
2017 | 2016 | 2015 | 2014 | 2013 | |||||||||||||||
Calculation of fixed charges ratio: | |||||||||||||||||||
Income before provision for income taxes, equity in earnings of unconsolidated subsidiaries and cumulative effect of change in accounting policy(2) | $ | 848 | $ | 1,283 | $ | 1,184 | $ | 1,073 | $ | 542 | |||||||||
Add/(deduct): | |||||||||||||||||||
Fixed charges | 136 | 164 | 132 | 125 | 138 | ||||||||||||||
Amortization of capitalized interest | 2 | 3 | 3 | 4 | 4 | ||||||||||||||
Capitalized interest | — | (3 | ) | (1 | ) | (2 | ) | (1 | ) | ||||||||||
Total earnings available for fixed charges | $ | 986 | $ | 1,447 | $ | 1,318 | $ | 1,200 | $ | 683 | |||||||||
Fixed charges: | |||||||||||||||||||
Interest expense | $ | 124 | $ | 147 | $ | 117 | $ | 109 | $ | 123 | |||||||||
Capitalized interest | — | 3 | 1 | 2 | 1 | ||||||||||||||
Interest component of rental expense(1) | 12 | 14 | 14 | 14 | 14 | ||||||||||||||
Total fixed charges | $ | 136 | $ | 164 | $ | 132 | $ | 125 | $ | 138 | |||||||||
Ratio of earnings to fixed charges | 7.2x | 8.8x | 10.0x | 9.6x | 4.9x | ||||||||||||||
_________________________________
(1) | Represents a reasonable estimate of the interest component of rental expense incurred by us. |
(2) | Due to the completion of the IRS audit for our 2006-2008 federal income tax returns in August 2013, we recognized $430 million of other expense, net, as we no longer anticipate collecting amounts from Mondelēz. Additionally, in June 2013, a bill was enacted by the Canadian government, which reduced amounts amortized for income tax purposes. As a result, we recognized $38 million of indemnity income due to the reduction of our long-term liability to Mondelēz. |