Exhibit 12
PHILIP MORRIS INTERNATIONAL INC. AND SUBSIDIARIES
Computation of Ratios of Earnings to Fixed Charges
(in millions of dollars)
Nine Months Ended September 30, 2012 | Three Months Ended September 30, 2012 | ||||||
Earnings before income taxes | $ | 9,997 | $ | 3,412 | |||
Add (deduct): | |||||||
Equity in net loss of less than 50% owned affiliates | 11 | 2 | |||||
Dividends from less than 50% owned affiliates | — | — | |||||
Fixed charges | 822 | 276 | |||||
Interest capitalized, net of amortization | 6 | 3 | |||||
Earnings available for fixed charges | $ | 10,836 | $ | 3,693 | |||
Fixed charges: | |||||||
Interest incurred | $ | 745 | $ | 250 | |||
Portion of rent expense deemed to represent interest factor | 77 | 26 | |||||
Fixed charges | $ | 822 | $ | 276 | |||
Ratio of earnings to fixed charges | 13.2 | 13.4 |
- 1 -
Exhibit 12
PHILIP MORRIS INTERNATIONAL INC. AND SUBSIDIARIES
Computation of Ratios of Earnings to Fixed Charges
(in millions of dollars)
For the Years Ended December 31, | |||||||||||||||||||
2011 | 2010 | 2009 | 2008 | 2007 | |||||||||||||||
Earnings before income taxes | $ | 12,532 | $ | 10,324 | $ | 9,243 | $ | 9,937 | $ | 8,884 | |||||||||
Add (deduct): | |||||||||||||||||||
Equity in net loss (earnings) of less than 50% owned affiliates | 10 | 8 | 6 | 64 | (100 | ) | |||||||||||||
Dividends from less than 50% owned affiliates | — | — | — | 12 | 100 | ||||||||||||||
Fixed charges | 1,042 | 1,069 | 1,006 | 618 | 359 | ||||||||||||||
Interest capitalized, net of amortization | (2 | ) | 1 | 2 | (11 | ) | (8 | ) | |||||||||||
Earnings available for fixed charges | $ | 13,582 | $ | 11,402 | $ | 10,257 | $ | 10,620 | $ | 9,235 | |||||||||
Fixed charges: | |||||||||||||||||||
Interest incurred | $ | 940 | $ | 976 | $ | 920 | $ | 543 | $ | 280 | |||||||||
Portion of rent expense deemed to represent interest factor | 102 | 93 | 86 | 75 | 79 | ||||||||||||||
Fixed charges | $ | 1,042 | $ | 1,069 | $ | 1,006 | $ | 618 | $ | 359 | |||||||||
Ratio of earnings to fixed charges | 13.0 | 10.7 | 10.2 | 17.2 | 25.7 |
- 2 -