EX-12 3 c21764exv12.htm EXHIBIT 12 Exhibit 12
Exhibit 12
ROCKWELL AUTOMATION, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES(1)
                                         
    Fiscal Year Ended September 30,  
    2011     2010     2009     2008     2007  
 
                                        
Earnings available for fixed charges:
                                        
Income from continuing operations before income taxes
   $ 867.6     $ 544.2     $ 273.9     $ 808.9     $ 788.6  
Adjustments
    —       —       1.5       1.0       0.2  
 
                              
 
   $ 867.6     $ 544.2     $ 275.4     $ 809.9     $ 788.8  
 
                              
 
                                        
Add fixed charges included in earnings:
                                        
Interest expense
  $ 59.5     $ 60.5     $ 60.9     $ 68.2     $ 63.4  
Interest element of rentals
    59.5       56.6       59.0       59.8       51.3  
 
                              
 
                                        
Total
    119.0       117.1       119.9       128.0       114.7  
 
                              
 
                                        
Total earnings available for fixed charges
  $ 986.6     $ 661.3     $ 395.3     $ 937.9     $ 903.5  
 
                              
 
                                        
Fixed charges:
                                        
Fixed charges included in earnings
  $ 119.0     $ 117.1     $ 119.9     $ 128.0     $ 114.7  
Capitalized interest
    2.2       1.0       1.7       2.0       1.5  
 
                              
 
                                        
Total fixed charges
  $ 121.2     $ 118.1     $ 121.6     $ 130.0     $ 116.2  
 
                              
 
                                        
Ratio of earnings to fixed charges
     8.1       5.6       3.3       7.2       7.8  
 
                              
 
(1)  
In computing the ratio of earnings to fixed charges, earnings are defined as income from continuing operations before income taxes and cumulative effect of accounting change, adjusted for minority interest in income or loss of subsidiaries, undistributed earnings of affiliates, and fixed charges exclusive of capitalized interest. Fixed charges consist of interest on borrowings and that portion of rentals deemed representative of the interest factor.