Exhibit 12
PARKER-HANNIFIN CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(In thousands)
Nine Months Ended March 31, |
Fiscal Year Ended June 30, | |||||||||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | 2006 | 2005 | ||||||||||||||||||||
EARNINGS |
||||||||||||||||||||||||||
Income from continuing operations before income taxes and noncontrolling interests |
$ | 462,657 | $ | 619,889 | $ | 683,083 | $ | 1,334,572 | $ | 1,166,463 | $ | 901,490 | $ | 740,127 | ||||||||||||
Adjustments: |
||||||||||||||||||||||||||
Interest on indebtedness, exclusive of interest capitalized and interest on ESOP loan guarantee |
74,821 | 85,026 | 109,911 | 96,572 | 80,053 | 71,100 | 62,482 | |||||||||||||||||||
Amortization of deferred loan costs |
1,882 | 1,753 | 2,143 | 1,793 | 1,511 | 1,888 | 1,457 | |||||||||||||||||||
Portion of rents representative of interest factor |
31,379 | 26,534 | 41,839 | 35,378 | 29,000 | 25,609 | 21,507 | |||||||||||||||||||
Loss (income) of equity investees |
(236 | ) | (1,532 | ) | (1,529 | ) | 2,596 | 1,059 | (161 | ) | (1,935 | ) | ||||||||||||||
Amortization of previously capitalized interest |
196 | 196 | 262 | 278 | 282 | 304 | 280 | |||||||||||||||||||
Income as adjusted |
$ | 570,699 | $ | 731,866 | $ | 835,709 | $ | 1,471,189 | $ | 1,278,368 | $ | 1,000,230 | $ | 823,918 | ||||||||||||
FIXED CHARGES |
||||||||||||||||||||||||||
Interest on indebtedness, exclusive of interest capitalized and interest on ESOP loan guarantee |
$ | 74,821 | $ | 85,026 | $ | 109,911 | $ | 96,572 | $ | 80,053 | $ | 71,100 | $ | 62,482 | ||||||||||||
Capitalized interest |
436 | 178 | ||||||||||||||||||||||||
Amortization of deferred loan costs |
1,882 | 1,753 | 2,143 | 1,793 | 1,511 | 1,888 | 1,457 | |||||||||||||||||||
Portion of rents representative of interest factor |
31,379 | 26,534 | 41,839 | 35,378 | 29,000 | 25,609 | 21,507 | |||||||||||||||||||
Fixed charges |
$ | 108,082 | $ | 113,313 | $ | 153,893 | $ | 133,743 | $ | 111,000 | $ | 98,775 | $ | 85,446 | ||||||||||||
RATIO OF EARNINGS TO FIXED CHARGES |
5.28x | 6.46x | 5.43x | 11.00x | 11.52x | 10.13x | 9.64x |