EXHIBIT 12
3M
COMPANY
AND SUBSIDIARIES
CALCULATION
OF RATIO OF EARNINGS TO FIXED CHARGES
(Millions)
|
|
|
Six months |
|
Year |
|
Year |
|
Year |
|
Year |
|
Year |
|
||||||
|
EARNINGS |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income before income taxes, minority interest, and cumulative effect of accounting change* |
|
$ |
3,469 |
|
$ |
5,625 |
|
$ |
4,828 |
|
$ |
4,303 |
|
$ |
3,448 |
|
$ |
2,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest expense |
|
93 |
|
139 |
|
101 |
|
88 |
|
103 |
|
100 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest component of the ESOP benefit expense |
|
3 |
|
8 |
|
10 |
|
12 |
|
14 |
|
16 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Portion of rent under operating leases representative of the interest component |
|
34 |
|
70 |
|
64 |
|
60 |
|
53 |
|
45 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Equity in undistributed income of 20-50% owned companies |
|
2 |
|
6 |
|
4 |
|
6 |
|
7 |
|
10 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
TOTAL EARNINGS AVAILABLE FOR FIXED CHARGES |
|
$ |
3,597 |
|
$ |
5,836 |
|
$ |
4,999 |
|
$ |
4,457 |
|
$ |
3,611 |
|
$ |
2,926 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
FIXED CHARGES |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest on debt |
|
99 |
|
138 |
|
94 |
|
78 |
|
93 |
|
100 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest component of the ESOP benefit expense |
|
3 |
|
8 |
|
10 |
|
12 |
|
14 |
|
16 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Portion of rent under operating leases representative of the interest component |
|
34 |
|
70 |
|
64 |
|
60 |
|
53 |
|
45 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
TOTAL FIXED CHARGES |
|
$ |
136 |
|
$ |
216 |
|
$ |
168 |
|
$ |
150 |
|
$ |
160 |
|
$ |
161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
RATIO OF EARNINGS TO FIXED CHARGES |
|
26.4 |
|
27.0 |
|
29.8 |
|
29.7 |
|
22.6 |
|
18.2 |
|
||||||
* First six months 2007 results included net pre-tax gains of $675 million, with net benefits from gains related to the sale of businesses partially offset by increases in environmental liabilities and restructuring actions. 2006 results included net pre-tax gains of $523 million, with net benefits from gains related to the sale of certain portions of 3M’s branded pharmaceuticals business partially offset by restructuring actions, acquired in-process research and development expenses, settlement costs of a previously disclosed antitrust class action, and environmental obligations related to the pharmaceuticals business. 2003 includes a $93 million pre-tax loss related to an adverse ruling associated with a lawsuit filed by LePage’s Inc. 2002 includes net pre-tax losses of $202 million, primarily related to the 2001/2002 corporate restructuring program.