EX-12.01 4 dex1201.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Computation of Ratio of Earnings to Fixed Charges

RATIO OF EARNINGS TO FIXED CHARGES

Praxair, Inc. and Subsidiaries

 

Exhibit 12.01

 

(Dollar amounts in millions, except ratios)    Year Ended December 31,  
     2007     2006     2005     2004     2003  

Pre-tax income from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from equity investees

   $ 1,613     $ 1,364     $ 1,130     $ 948     $ 771  

Capitalized interest

     (35 )     (21 )     (11 )     (7 )     (9 )

Depreciation of capitalized interest

     15       14       14       13       12  

Dividends from less than 50%-owned companies carried at equity

     8       9       17       11       19  
                                        

Adjusted pre-tax income from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from equity investees

   $ 1,601     $ 1,366     $ 1,150     $ 965     $ 793  
                                        

Fixed charges

          

Interest on long-term and short-term debt

   $ 173     $ 155     $ 163     $ 155     $ 151  

Capitalized interest

     35       21       11       7       9  

Rental expenses representative of an interest factor

     34       32       32       29       31  

Preferred stock dividend requirements of consolidated subsidiaries

     —         —         —         1       —    
                                        

Total fixed charges

     242       208       206       192       191  

Less: preferred stock dividend requirements of consolidated subsidiaries

     —         —         —         (1 )     —    
                                        

Total fixed charges less preferred stock dividends

   $ 242     $ 208     $ 206     $ 191     $ 191  
                                        

Adjusted pre-tax income from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from equity investees plus total fixed charges less preferred stock dividends

   $ 1,843     $ 1,574     $ 1,356     $ 1,157     $ 984  

Less: preferred stock dividend requirements of consolidated subsidiaries

     —         —         —         (1 )     —    
                                        

Total earnings less preferred stock dividends

   $ 1,843     $ 1,574     $ 1,356     $ 1,156     $ 984  
                                        

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

     7.6       7.6       6.6       6.0       5.2  

RATIO OF EARNINGS TO FIXED CHARGES

     7.6       7.6       6.6       6.1       5.2