Exhibit 12.2
PARKER-HANNIFIN CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(In thousands)
Nine months
Ended March 31, Fiscal Year Ended June 30,
____________________ _____________________________________________________
1996 1995 1995 1994 1993 1992 1991
EARNINGS
Income from continuing operations
before income taxes $ 277,618 $ 244,858 $ 348,407 $ 112,449 $ 108,066 $ 105,391 $ 103,468
Add:
Interest on indebtedness, exclusive
of interest capitalized in
accordance with FASB #34 and
interest on ESOP loan guarantee 22,781 21,088 28,884 34,687 43,055 47,394 53,898
Amortization of deferred loan costs 96 96 128 297 237 246 220
Portion of rents representative of
interest factor 5,649 6,593 8,791 7,157 10,299 10,476 12,158
Equity share of losses of companies
for which debt obligations are
not guaranteed 416 377 392 1,359 1,566 416 407
Amortization of previously
capitalized interest 197 173 216 217 206 200 225
_________ _________ _________ _________ _________ _________ _________
Income as adjusted $ 306,757 $ 273,185 $ 386,818 $ 156,166 $ 163,429 $ 164,123 $ 170,376
========= ========= ========= ========= ========= ========= =========
FIXED CHARGES
Interest on indebtedness, exclusive
of interest capitalized in
accordance with FASB #34 and
interest on ESOP loan guarantee $ 22,781 $ 21,088 $ 28,884 $ 34,687 $ 43,055 $ 47,394 $ 53,898
Capitalized interest 438 224 283 298 32 232 921
Amortization of deferred loan costs 96 96 128 297 237 246 220
Portion of rents representative of
interest factor 5,649 6,593 8,791 7,157 10,299 10,476 12,158
_________ _________ _________ _________ _________ _________ _________
Fixed charges $ 28,964 $ 28,001 $ 38,086 $ 42,439 $ 53,623 $ 58,348 $ 67,197
========= ========= ========= ========= ========= ========= =========
RATIO OF EARNINGS TO FIXED CHARGES 10.59x 9.76x 10.16x 3.68x 3.05x 2.81x 2.54x
========= ========= ========= ========= ========= ========= =========