Exhibit 12.1
McCormick & Company, Inc
Computation of Ratio of Earnings to Fixed Charges
(in millions)
|
| May 31 |
| Year ended November 30th |
| ||||||||
|
| 2006 |
| 2005 |
| 2004 |
| 2003 |
| 2002 |
| 2001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from consolidated operations |
| 56.7 |
| 199.0 |
| 204.8 |
| 186.6 |
| 154.5 |
| 118.0 |
|
Income tax expense |
| 17.1 |
| 96.7 |
| 89.0 |
| 83.4 |
| 69.4 |
| 57.0 |
|
Income from consolidated operations before income taxes |
| 73.8 |
| 295.7 |
| 293.8 |
| 270.0 |
| 223.9 |
| 175.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
| 25.2 |
| 48.2 |
| 41.0 |
| 38.6 |
| 39.2 |
| 46.7 |
|
Capitalized interest |
| — |
| 2.1 |
| 2.7 |
| 2.7 |
| 3.3 |
| 1.3 |
|
Interest included in rent expense |
| 3.8 |
| 8.2 |
| 7.8 |
| 7.7 |
| 6.0 |
| 5.7 |
|
Total fixed charges |
| 29.0 |
| 58.5 |
| 51.5 |
| 49.0 |
| 48.5 |
| 53.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of capitalized interest |
| 0.5 |
| 0.8 |
| 0.9 |
| 0.5 |
| 0.1 |
| — |
|
Dividends from unconsolidated subsidiaries |
| 9.1 |
| 29.2 |
| 9.6 |
| 20.6 |
| 19.1 |
| 18.4 |
|
|
| 9.6 |
| 30.0 |
| 10.5 |
| 21.1 |
| 19.2 |
| 18.4 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized interest |
| — |
| (2.1 | ) | (2.7 | ) | (2.7 | ) | (3.3 | ) | (1.3 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings |
| 112.4 |
| 382.1 |
| 353.1 |
| 337.4 |
| 288.3 |
| 245.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges |
| 3.88 |
| 6.53 |
| 6.86 |
| 6.89 |
| 5.94 |
| 4.58 |
|