Exhibit 12
AIRGAS, INC.
COMPUTATION OF FINANCIAL RATIOS
(in thousands, except ratios)
Ratio of Earnings to Fixed Charges | 2002 | 2003 | 2004 | 2005 | 2006 | |||||||||||||||
EARNINGS COMPUTATION: | ||||||||||||||||||||
Add: | ||||||||||||||||||||
Pretax income from continuing operations before equity earnings and minority interest | $ | 79,304 | $ | 108,768 | $ | 124,395 | $ | 147,627 | $ | 208,037 | ||||||||||
Fixed charges | 67,849 | 68,767 | 66,848 | 83,139 | 92,553 | |||||||||||||||
Distributed income of unconsolidated Affiliate | 901 | 943 | 724 | — | — | |||||||||||||||
$ | 148,054 | $ | 178,478 | $ | 191,967 | $ | 230,766 | $ | 300,590 | |||||||||||
Subtract: | ||||||||||||||||||||
Preferred dividend requirements of consolidated affiliate | — | — | (1,151 | ) | (4,626 | ) | (4,589 | ) | ||||||||||||
Earnings for purposes of computation | $ | 148,054 | $ | 178,478 | $ | 190,816 | $ | 226,140 | $ | 296,001 | ||||||||||
FIXED CHARGES COMPUTATION: | ||||||||||||||||||||
Interest expense (1) | $ | 52,783 | $ | 50,639 | $ | 46,340 | $ | 57,547 | $ | 65,110 | ||||||||||
Estimate of the interest component of rent expense | 15,066 | 18,128 | 19,357 | 20,966 | 22,854 | |||||||||||||||
Preferred dividend requirements of consolidated affiliate | — | — | 1,151 | 4,626 | 4,589 | |||||||||||||||
Fixed charges for purposes of computation | $ | 67,849 | $ | 68,767 | $ | 66,848 | $ | 83,139 | $ | 92,553 | ||||||||||
RATIO OF EARNINGS TO FIXED CHARGES | 2.18X | 2.60X | 2.85X | 2.72X | 3.20X |
(1) | includes amortization of capitalized financing costs and discount on trade receivable securitization. |