Exhibit No. (12)
KIMBERLY-CLARK CORPORATION AND SUBSIDIARIES
Computation of Ratio of Earnings to Fixed Charges
(Dollar amounts in millions)
Year Ended December 31 | ||||||||||||||||||||
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
Consolidated Companies | ||||||||||||||||||||
Income from continuing operations before income taxes | $ | 2,550 | $ | 2,576 | $ | 2,289 | $ | 2,318 | $ | 1,845 | ||||||||||
Interest expense | 243 | 275 | 304 | 265 | 220 | |||||||||||||||
Interest factor in rent expense | 94 | 90 | 102 | 88 | 75 | |||||||||||||||
Amortization of capitalized interest | 14 | 14 | 13 | 15 | 16 | |||||||||||||||
Equity Affiliates | ||||||||||||||||||||
Share of 50%-owned: | ||||||||||||||||||||
Income before income taxes | — | — | 1 | 2 | 3 | |||||||||||||||
Interest expense | — | — | — | — | — | |||||||||||||||
Interest factor in rent expense | — | — | — | — | — | |||||||||||||||
Amortization of capitalized interest | — | — | — | — | — | |||||||||||||||
Distributed income of less than 50%-owned | 132 | 114 | 131 | 130 | 244 | |||||||||||||||
Earnings | $ | 3,033 | $ | 3,069 | $ | 2,840 | $ | 2,818 | $ | 2,403 | ||||||||||
Consolidated Companies | ||||||||||||||||||||
Interest Expense | $ | 243 | $ | 275 | $ | 304 | $ | 265 | $ | 220 | ||||||||||
Capitalized interest | 12 | 13 | 14 | 18 | 15 | |||||||||||||||
Interest factor in rent expense | 94 | 90 | 102 | 88 | 75 | |||||||||||||||
Equity Affiliates | ||||||||||||||||||||
Share of 50%-owned: | ||||||||||||||||||||
Interest and capitalized interest | — | — | — | — | — | |||||||||||||||
Interest factor in rent expense | — | — | — | — | — | |||||||||||||||
Fixed Charges | $ | 349 | $ | 378 | $ | 420 | $ | 371 | $ | 310 | ||||||||||
Ratio of earnings to fixed charges | 8.69 | 8.12 | 6.76 | 7.60 | 7.75 | |||||||||||||||
Note: | The Corporation is liable for certain obligations of S.D. Warren Company, which was sold in December 1994. The buyer provided the Corporation with a letter of credit from a major financial institution guaranteeing repayment of these obligations. No losses are expected from these arrangements and they have not been included in the computation of earnings to fixed charges. |