Exhibit 12
AIR PRODUCTS AND CHEMICALS, INC., AND SUBSIDIARIES
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
(Unaudited)
| Three Months Ended 31 December | Year Ended 30 September | |||||||||||||||||||||||
| (Millions of dollars, except ratios) | 2014 | 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||||||||
Earnings: | ||||||||||||||||||||||||
Income from continuing operations(1) | $ | 337.5 | $ | 988.5 | $ | 1,042.5 | $ | 1,025.2 | $ | 1,171.6 | $ | 967.0 | ||||||||||||
Add (deduct): | ||||||||||||||||||||||||
Provision for income taxes | 106.5 | 366.0 | 322.5 | 305.1 | 390.8 | 321.0 | ||||||||||||||||||
Fixed charges, excluding capitalized interest | 34.5 | 146.2 | 166.9 | 146.7 | 139.4 | 146.3 | ||||||||||||||||||
Capitalized interest amortized during the period | 2.7 | 9.4 | 10.3 | 9.5 | 9.0 | 8.7 | ||||||||||||||||||
Undistributed earnings of equity investees | (31.3 | ) | (76.1 | ) | (46.4 | ) | (54.5 | ) | (38.9 | ) | (29.2 | ) | ||||||||||||
Noncontrolling interest in pre-tax income of subsidiaries that have not incurred fixed charges | (.8 | ) | (2.8 | ) | — | — | — | — | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Earnings, as adjusted | $ | 449.1 | $ | 1,431.2 | $ | 1,495.8 | $ | 1,432.0 | $ | 1,671.9 | $ | 1,413.8 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed Charges: | ||||||||||||||||||||||||
Interest on indebtedness, including capital lease obligations | $ | 27.9 | $ | 121.2 | $ | 143.1 | $ | 116.0 | $ | 113.6 | $ | 121.8 | ||||||||||||
Capitalized interest | 11.1 | 33.0 | 28.3 | 31.4 | 23.4 | 14.5 | ||||||||||||||||||
Amortization of debt discount/premium and expense | 1.2 | 3.9 | 2.1 | 10.6 | 5.6 | 5.6 | ||||||||||||||||||
Portion of rents under operating leases representative of the interest factor | 5.4 | 21.1 | 21.7 | 20.1 | 20.2 | 18.9 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed charges(3) | $ | 45.6 | $ | 179.2 | $ | 195.2 | $ | 178.1 | $ | 162.8 | $ | 160.8 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of Earnings to Fixed Charges(2) | 9.8 | 8.0 | 7.7 | 8.0 | 10.3 | 8.8 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
| (1) | Income from continuing operations includes a goodwill and intangible asset impairment charge of $310.1 ($308.8 after-tax) in 2014 and business restructuring and cost reduction actions of $231.6 ($157.9 after-tax) and $327.4 ($222.4 after-tax) in 2013 and 2012, respectively. |
| (2) | The ratio of earnings to fixed charges is determined by dividing earnings, as adjusted, by fixed charges. Fixed charges consist of interest on all indebtedness plus that portion of operating lease rentals representative of the interest factor (deemed to be 21% of operating lease rentals). |
| (3) | We are party to certain debt guarantees of equity affiliates. Since we have not been required to satisfy the guarantees, nor is it probable that we will, interest expense related to the guaranteed debt is not included in fixed charges. |