EX-12 2 c57120exv12.htm EX-12 exv12
Exhibit 12
Potash Corporation of Saskatchewan Inc.
Ratio of Earnings to Fixed Charges
(in millions of US dollars, except ratio amounts)
(unaudited)
         
    Six Months Ended  
    June 30  
    2009  
Canadian GAAP
       
 
       
Net income
  $ 495.4  
Income taxes
    (40.9 )
Share of earnings of equity investees
    (67.7 )
Fixed charges
    116.2  
Distributed income of equity investees
    98.9  
Interest capitalized
    (30.0 )
 
     
Total Earnings Available for Fixed Charges
  $ 571.9  
 
     
 
       
Fixed Charges
       
 
       
Interest expensed and capitalized
  $ 102.3  
Amortization of capitalized indebtedness costs
    1.1  
Estimated portion of rent expense representing interest
    12.8  
 
     
Total Fixed Charges
  $ 116.2  
 
     
 
       
Ratio of Earnings to Fixed Charges
    4.92  
 
     
 
       
US GAAP
       
 
       
Net income
  $ 494.3  
Income taxes
    (34.0 )
Share of earnings of equity investees
    (67.7 )
Fixed charges
    116.2  
Distributed income of equity investees
    98.9  
Interest capitalized
    (30.0 )
 
     
Total Earnings Available for Fixed Charges
  $ 577.7  
 
     
 
       
Fixed Charges
       
 
       
Interest expensed and capitalized
  $ 102.3  
Amortization of capitalized indebtedness costs
    1.1  
Estimated portion of rent expense representing interest
    12.8  
 
     
Total Fixed Charges
  $ 116.2  
 
     
 
       
Ratio of Earnings to Fixed Charges
    4.97