EXHIBIT 12
CUMMINS INC. AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
|
|
|
Six months ended |
| ||||
|
|
|
June 26, |
|
June 27, |
| ||
|
In millions |
|
2011 |
|
2010 |
| ||
|
Earnings |
|
|
|
|
| ||
|
Earnings before income taxes and noncontrolling interests |
|
$ |
1,284 |
|
$ |
649 |
|
|
Add: |
|
|
|
|
| ||
|
Fixed charges |
|
53 |
|
50 |
| ||
|
Amortization of capitalized interest |
|
1 |
|
2 |
| ||
|
Distributed income of equity investees |
|
187 |
|
116 |
| ||
|
Less: |
|
|
|
|
| ||
|
Equity in earnings of investees |
|
190 |
|
158 |
| ||
|
Capitalized interest |
|
1 |
|
3 |
| ||
|
Earnings before fixed charges |
|
$ |
1,334 |
|
$ |
656 |
|
|
|
|
|
|
|
| ||
|
Fixed charges |
|
|
|
|
| ||
|
Interest expense |
|
$ |
23 |
|
$ |
18 |
|
|
Capitalized interest |
|
1 |
|
3 |
| ||
|
Amortization of debt discount |
|
1 |
|
5 |
| ||
|
Interest portion of rental expense (1) |
|
28 |
|
24 |
| ||
|
Total fixed charges |
|
$ |
53 |
|
$ |
50 |
|
|
|
|
|
|
|
| ||
|
Ratio of earnings to fixed charges |
|
25.2 |
|
13.1 |
| ||
(1) Amounts represent those portions of rent expense that are reasonable approximations of interest costs.