EX-12 2 tkr63018exhibit12.htm EXHIBIT 12 Exhibit
EXHIBIT 12

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in millions, except ratio amounts)


 
Six Months Ended
June 30,
 
Twelve Months Ended, December 31,
 
2018
2017
 
2017
2016
2015
2014
2013
 
 
 
 
 
 
 
 
 
Income from continuing operations before
income taxes
$
230.9

$
127.5

 
$
259.9

$
201.6

$
217.7

$
121.4

$
692.1

 
 
 
 
 
 
 
 
 
Share of undistributed (income) loss from 50%-or-less-owned affiliates, excluding affiliates with guaranteed debt
(0.3
)
(0.4
)
 
(0.8
)
(0.9
)
(0.8
)
(0.6
)
(0.4
)
Amortization of capitalized interest
0.1

0.3

 
0.4

0.6

0.6

0.9

(1.3
)
Interest expense
20.7

16.4

 
37.1

33.5

33.4

28.7

24.4

Interest portion of rental expense
2.2

2.2

 
4.4

4.8

4.8

5.2

8.0

Earnings
$
253.6

$
146.0

 
$
301.0

$
239.6

$
255.7

$
155.6

$
722.8

 
 
 
 
 
 
 
 
 
Interest
20.9

16.7

 
37.8

34.6

33.4

30.4

37.1

Interest portion of rental expense
2.2

2.2

 
4.4

4.8

4.8

5.2

8.0

Fixed Charges
$
23.1

$
18.9

 
$
42.2

$
39.4

$
38.2

$
35.6

$
45.1

 
 
 
 
 
 
 
 
 
Ratio of Earnings to Fixed Charges
10.98

7.72

 
7.13

6.08

6.69

4.37

16.03