EXHIBIT 12

 

3M COMPANY AND SUBSIDIARIES

CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Millions)

 

 

 

Nine months
ended

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

Year

 

Year

 

Year

 

Year

 

Year

 

 

 

2014

 

2013

 

2012

 

2011

 

2010

 

2009

 

EARNINGS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes*

 

$

5,388

 

$

6,562

 

$

6,351

 

$

6,031

 

$

5,755

 

$

4,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense
(including amortization of capitalized interest)

 

127

 

166

 

191

 

206

 

220

 

236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest component of the ESOP benefit expense

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of rent under operating leases representative of the interest component

 

78

 

103

 

92

 

85

 

81

 

76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in undistributed income of 20-50% owned companies

 

(2

)

(1

)

3

 

4

 

4

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL EARNINGS AVAILABLE FOR FIXED CHARGES

 

$

5,595

 

$

6,832

 

$

6,631

 

$

6,318

 

$

6,052

 

$

4,941

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIXED CHARGES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on debt (including capitalized interest)

 

124

 

166

 

194

 

206

 

218

 

246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest component of the ESOP benefit expense

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of rent under operating leases representative of the interest component

 

78

 

103

 

92

 

85

 

81

 

76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL FIXED CHARGES

 

$

202

 

$

269

 

$

286

 

$

291

 

$

299

 

$

323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES

 

27.7

 

25.4

 

23.2

 

21.7

 

20.2

 

15.3

 


*2009 results included net pre-tax charges of $194 million related to restructuring actions partially offset by a gain on sale of real estate.

 

1