EX-12 4 a9302017exhibit12.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Exhibit


 
 
 
 
 
 
 
 
 
EXHIBIT 12
 
ASHLAND GLOBAL HOLDINGS INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(In millions)
 
 
Years ended September 30
 
 
2013
 
2014
 
2015
 
2016
 
2017
EARNINGS
 
 
 
 
 
 
 
 
 
 
Income (loss) from continuing operations
 
$
301

 
$
(121
)
 
$
(12
)
 
$
(283
)
 
$
(105
)
Income tax expense (benefit)
 
48

 
(290
)
 
(139
)
 
(25
)
 
7

Interest expense
 
208

 
149

 
148

 
162

 
123

Interest portion of rental expense
 
15

 
20

 
15

 
17

 
16

Amortization of deferred debt expense
 
65

 
14

 
18

 
18

 
109

Distributions in excess of (less than) earnings
 
 
 
 
 
 
 
 
 
 
of unconsolidated affiliates
 
(10
)
 
(9
)
 
1

 
1

 
1

 
 
$
627

 
$
(237
)
 
$
31

 
$
(110
)
 
$
151

FIXED CHARGES
 
 

 
 

 
 

 
 

 
 

Interest expense
 
$
208

 
$
149

 
$
148

 
$
162

 
$
123

Interest portion of rental expense
 
15

 
20

 
15

 
17

 
16

Amortization of deferred debt expense
 
65

 
14

 
18

 
18

 
109

Capitalized interest
 
1

 
1

 
2

 
1

 
1

 
 
$
289

 
$
184

 
$
183

 
$
198

 
$
249

RATIO OF EARNINGS TO FIXED CHARGES
 
2.17

 
(A)


(B)

 
(C)


(D)

 
 
 
 
 
 
 
 
 
 
 
(A) Deficiency Ratio - The Ratio of Earnings to Fixed Charges was less than 1x. To achieve a ratio of 1x, additional total earnings of $421 million would have been required for the year ended September 30, 2014.
 
(B) Deficiency Ratio - The Ratio of Earnings to Fixed Charges was less than 1x. To achieve a ratio of 1x, additional total earnings of $152 million would have been required for the year ended September 30, 2015.
 
 
 
 
 
 
 
 
 
 
 
(C) Deficiency Ratio - The Ratio of Earnings to Fixed Charges was less than 1x. To achieve a ratio of 1x, additional total earnings of $308 million would have been required for the year ended September 30, 2016.
 
 
 
 
 
 
 
 
 
 
 
(D) Deficiency Ratio - The Ratio of Earnings to Fixed Charges was less than 1x. To achieve a ratio of 1x, additional total earnings of $98 million would have been required for the year ended September 30, 2017.