Exhibit 12
Baxter International Inc. and Subsidiaries
Computation of Ratio of Earnings to Fixed Charges
(unaudited — in millions, except ratios)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, 2016 | | | Years Ended December 31, | |
| | | 2015 | | | 2014 | | | 2013 | | | 2012 | | | 2011 | |
Income from continuing operations before income taxes | | $ | 4,547 | | | $ | 428 | | | $ | 490 | | | $ | 375 | | | $ | 703 | | | $ | 520 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Fixed charges | | | | | | | | | | | | | | | | | | | | | | | | |
Interest costs(1) | | | 58 | | | | 197 | | | | 237 | | | | 225 | | | | 165 | | | | 132 | |
Estimated interest in rentals(2) | | | 30 | | | | 70 | | | | 83 | | | | 71 | | | | 67 | | | | 68 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Fixed charges as defined | | | 88 | | | | 267 | | | | 320 | | | | 296 | | | | 232 | | | | 200 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Adjustments to income from continuing operations | | | | | | | | | | | | | | | | | | | | | | | | |
Interest costs capitalized | | | (9 | ) | | | (51 | ) | | | (70 | ) | | | (70 | ) | | | (52 | ) | | | (40 | ) |
Net (gains) losses of less than majority-owned affiliates, net of dividends | | | 1 | | | | (1 | ) | | | (19 | ) | | | (1 | ) | | | 1 | | | | 4 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income from continuing operations as adjusted | | $ | 4,627 | | | $ | 643 | | | $ | 721 | | | $ | 600 | | | $ | 884 | | | $ | 684 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Ratio of earnings from continuing operations to fixed charges(3) | | | 52.39 | | | | 2.41 | | | | 2.25 | | | | 2.03 | | | | 3.81 | | | | 3.42 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Excludes interest on uncertain tax positions. |
(2) | Represents the estimated interest portion of rents. |
(3) | For purposes of computing the ratios, (i) “earnings” consist of income from continuing operations before income taxes, plus fixed charges less capitalized interest costs, as adjusted for net losses or net gains of less than majority-owned affiliates, net of dividends and (ii) “fixed charges” consist of interest costs and estimated interest in rentals and exclude interest on uncertain tax positions. |