Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - NORFOLK SOUTHERN CORP | d579540d8k.htm |
Exhibit 12.1
NORFOLK SOUTHERN CORPORATION AND SUBSIDIARIES
Computation of Ratio of Earnings to Fixed Charges
| Six months ended June 30, 2018 |
2017 | 2016 | 2015 | 2014 | 2013 | |||||||||||||||||||
| ($ in millions) | ||||||||||||||||||||||||
| EARNINGS |
||||||||||||||||||||||||
| Income from continuing operations before income taxes as reported |
$ | 1,631 | $ | 3,128 | $ | 2,582 | $ | 2,442 | $ | 3,134 | $ | 2,965 | ||||||||||||
| Add (subtract): |
||||||||||||||||||||||||
| Total interest expenses (as detailed below) |
292 | 588 | 602 | 584 | 592 | 576 | ||||||||||||||||||
| Amortization of capitalized interest |
7 | 13 | 12 | 12 | 11 | 12 | ||||||||||||||||||
| Income of partially owned entities(1) |
(61 | ) | (220 | ) | (61 | ) | (50 | ) | (46 | ) | (51 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total earnings |
$ | 1,869 | $ | 3,509 | $ | 3,135 | $ | 2,988 | $ | 3,691 | $ | 3,502 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| FIXED CHARGES |
||||||||||||||||||||||||
| Interest expense on debt |
$ | 267 | $ | 550 | $ | 563 | $ | 545 | $ | 545 | $ | 525 | ||||||||||||
| Interest expense on unrecognized tax benefit |
(1 | ) | — | 1 | (3 | ) | 1 | 1 | ||||||||||||||||
| Other interest expense |
9 | 8 | 6 | 7 | 11 | 11 | ||||||||||||||||||
| Calculated interest portion of rent expense(2) |
17 | 30 | 32 | 35 | 35 | 39 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total interest expenses |
292 | 588 | 602 | 584 | 592 | 576 | ||||||||||||||||||
| Capitalized interest |
9 | 20 | 20 | 21 | 19 | 18 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total fixed charges |
$ | 301 | $ | 608 | $ | 622 | $ | 605 | $ | 611 | $ | 594 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| RATIO OF EARNINGS TO FIXED CHARGES |
6.21 | 5.77 | 5.04 | 4.94 | 6.04 | 5.90 | ||||||||||||||||||
| (1) | Represents undistributed income of equity investees included in income from continuing operations before income taxes as reported. |
| (2) | Interest component of leases includes one-third of rental expense which approximates the interest component of operating leases. |