Exhibit 12
Alcoa and subsidiaries
Computation of Ratio of Earnings to Fixed Charges
(in millions, except ratio)
Six months ended June 30, | 2013 | |||
Earnings: | ||||
Income before income taxes | $ | 107 | ||
Noncontrolling interests’ share of earnings of majority-owned subsidiaries without fixed charges | — | |||
Equity income | (23 | ) | ||
Fixed charges added to earnings | 252 | |||
Distributed income of less than 50 percent-owned persons | 46 | |||
Amortization of capitalized interest: | ||||
Consolidated | 22 | |||
Proportionate share of 50 percent-owned persons | — | |||
|
| |||
Total earnings | $ | 404 | ||
|
| |||
Fixed Charges: | ||||
Interest expense: | ||||
Consolidated | $ | 233 | ||
Proportionate share of 50 percent-owned persons | — | |||
|
| |||
$ | 233 | |||
|
| |||
Amount representative of the interest factor in rents: | ||||
Consolidated | $ | 19 | ||
Proportionate share of 50 percent-owned persons | — | |||
|
| |||
$ | 19 | |||
|
| |||
Fixed charges added to earnings | $ | 252 | ||
|
| |||
Interest capitalized: | ||||
Consolidated | $ | 50 | ||
Proportionate share of 50 percent-owned persons | — | |||
|
| |||
$ | 50 | |||
|
| |||
Preferred stock dividend requirements of majority-owned subsidiaries | — | |||
|
| |||
Total fixed charges | $ | 302 | ||
|
| |||
Ratio of earnings to fixed charges | 1.3 |