EXHIBIT 12

 

3M COMPANY

AND SUBSIDIARIES

 

CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Millions)

 

EARNINGS

 

Nine months Ended September 30, 2004

 

Year 2003

 

Year 2002

 

Year 2001

 

Year 2000

 

Year 1999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes minority interest, and cumulative effect of accounting change*

 

$

3,466

 

$

3,657

 

$

3,005

 

$

2,186

 

$

2,974

 

$

2,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

67

 

112

 

100

 

143

 

127

 

125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest component of the ESOP benefit expense

 

9

 

14

 

16

 

18

 

19

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of rent under operating leases representative of the interest component

 

38

 

46

 

40

 

39

 

39

 

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in undistributed income of 20-50% owned companies

 

4

 

7

 

10

 

5

 

10

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL EARNINGS AVAILABLE FOR FIXED CHARGES

 

$

3,576

 

$

3,822

 

$

3,151

 

$

2,381

 

$

3,149

 

$

3,059

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIXED CHARGES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on debt

 

58

 

93

 

100

 

150

 

141

 

135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest component of the ESOP benefit expense

 

9

 

14

 

16

 

18

 

19

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of rent under operating leases representative of the interest component

 

38

 

46

 

40

 

39

 

39

 

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL FIXED CHARGES

 

$

105

 

$

153

 

$

156

 

$

207

 

$

199

 

$

193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES

 

34.1

 

25.0

 

20.2

 

11.5

 

15.8

 

15.8

 


* 2003 special items included a $93 million pre-tax loss related to an adverse ruling associated with a lawsuit filed by LePage’s Inc.   2002 and 2001 special items included net pre-tax losses of $202 million and $504 million, respectively, primarily related to the restructuring.  2000 special items included net pre-tax losses of $23 million.  1999 special items included net pre-tax gains of $100 million related to gains on divestitures, litigation expense, an investment valuation adjustment, and a change in estimate that reduced 1998 restructuring charges.

 

1