Exhibit 12
PARKER-HANNIFIN CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(In thousands)
| Six months Ended December 31, |
Fiscal Year Ended June 30, |
|||||||||||||||||||||||||||
| 2003 |
2002 |
2003 |
2002 |
2001 |
2000 |
1999 |
||||||||||||||||||||||
| EARNINGS |
||||||||||||||||||||||||||||
| Income from continuing operations before income taxes |
$ | 165,984 | $ | 149,737 | $ | 297,382 | $ | 218,036 | $ | 528,183 | $ | 562,187 | $ | 477,694 | ||||||||||||||
| Add: |
||||||||||||||||||||||||||||
| Interest on indebtedness, exclusive of interest capitalized in accordance with FASB #34 and interest on ESOP loan guarantee |
35,776 | 35,920 | 75,380 | 75,994 | 89,141 | 51,576 | 63,132 | |||||||||||||||||||||
| Amortization of deferred loan costs |
1,420 | 842 | 1,786 | 1,357 | 810 | 659 | 565 | |||||||||||||||||||||
| Portion of rents representative of interest factor |
10,762 | 10,255 | 21,524 | 20,509 | 18,663 | 13,457 | 14,093 | |||||||||||||||||||||
| Equity share of losses of companies for which debt obligations are not guaranteed |
2,898 | 2,895 | 6,078 | 1,571 | 1,359 | |||||||||||||||||||||||
| Amortization of previously capitalized interest |
146 | 146 | 291 | 297 | 274 | 254 | 313 | |||||||||||||||||||||
| Income as adjusted |
$ | 214,088 | $ | 199,798 | $ | 399,258 | $ | 322,271 | $ | 638,642 | $ | 629,492 | $ | 555,797 | ||||||||||||||
| FIXED CHARGES |
||||||||||||||||||||||||||||
| Interest on indebtedness, exclusive of interest capitalized in accordance with FASB #34 and interest on ESOP loan guarantee |
$ | 35,776 | $ | 35,920 | $ | 75,380 | $ | 75,994 | $ | 89,141 | $ | 51,576 | $ | 63,132 | ||||||||||||||
| Capitalized interest |
2 | |||||||||||||||||||||||||||
| Amortization of deferred loan costs |
1,420 | 842 | 1,786 | 1,357 | 810 | 659 | 565 | |||||||||||||||||||||
| Portion of rents representative of interest factor |
10,762 | 10,255 | 21,524 | 20,509 | 18,663 | 13,457 | 14,093 | |||||||||||||||||||||
| Fixed charges |
$ | 47,958 | $ | 47,017 | $ | 98,690 | $ | 97,860 | $ | 108,614 | $ | 65,692 | $ | 77,792 | ||||||||||||||
| RATIO OF EARNINGS TO FIXED CHARGES |
4.46 | x | 4.25 | x | 4.05 | x | 3.29 | x | 5.88 | x | 9.58 | x | 7.14 | x | ||||||||||||||