Exhibit 12
CUMMINS INC. AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND PREFERENCE STOCK DIVIDENDS
|
|
Six months ended |
|
For the years ended December 31, |
| ||||||||||||||
In millions |
|
June 30, 2013 |
|
2012 |
|
2011 |
|
2010 |
|
2009 |
|
2008 |
| ||||||
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Earnings before income taxes and noncontrolling interests |
|
$ |
1,044 |
|
$ |
2,271 |
|
$ |
2,671 |
|
$ |
1,617 |
|
$ |
640 |
|
$ |
1,178 |
|
Add |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Fixed charges |
|
51 |
|
104 |
|
106 |
|
95 |
|
87 |
|
99 |
| ||||||
Amortization of capitalized interest |
|
1 |
|
2 |
|
2 |
|
3 |
|
5 |
|
3 |
| ||||||
Distributed income of equity investees |
|
120 |
|
329 |
|
341 |
|
178 |
|
215 |
|
186 |
| ||||||
Less |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Equity in earnings of investees |
|
171 |
|
347 |
|
375 |
|
321 |
|
196 |
|
231 |
| ||||||
Capitalized interest |
|
3 |
|
7 |
|
4 |
|
5 |
|
6 |
|
11 |
| ||||||
Earnings before fixed charges |
|
$ |
1,042 |
|
$ |
2,352 |
|
$ |
2,741 |
|
$ |
1,567 |
|
$ |
745 |
|
$ |
1,224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Fixed charges |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense |
|
14 |
|
$ |
32 |
|
$ |
44 |
|
$ |
40 |
|
$ |
35 |
|
$ |
42 |
| |
Capitalized interest |
|
3 |
|
7 |
|
4 |
|
5 |
|
6 |
|
11 |
| ||||||
Amortization of debt discount |
|
5 |
|
6 |
|
2 |
|
1 |
|
2 |
|
2 |
| ||||||
Interest portion of rental expense (1) |
|
29 |
|
59 |
|
56 |
|
49 |
|
44 |
|
44 |
| ||||||
Total fixed charges |
|
$ |
51 |
|
$ |
104 |
|
$ |
106 |
|
$ |
95 |
|
$ |
87 |
|
$ |
99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ratio of earnings to fixed charges |
|
20.4 |
|
22.6 |
|
25.9 |
|
16.5 |
|
8.6 |
|
12.4 |
|
(1) |
Amounts represent those portions of rent expense that are reasonable approximations of interest costs. |
|
|
|
We did not have any preferred stock or preference stock outstanding and we did not pay or accrue any preferred stock or preference stock dividends during the periods presented above. Accordingly, our ratios of earnings to combined fixed charges and preference stock dividends are the same as those presented in the table of ratios of earnings to fixed charges set forth above for each of the respective periods presented. |