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 |
|
||||||
|
|
|
2016 |
|
2015 |
|
2014 |
|
2013 |
|
2012 |
|
2011 |
|
||||||
|
EARNINGS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
$ |
5,443 |
|
$ |
6,823 |
|
$ |
7,026 |
|
$ |
6,562 |
|
$ |
6,351 |
|
$ |
6,031 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (including amortization of capitalized interest) |
|
|
150 |
|
|
171 |
|
|
164 |
|
|
166 |
|
|
191 |
|
|
206 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portion of rent under operating leases representative of the interest component |
|
|
74 |
|
|
101 |
|
|
104 |
|
|
103 |
|
|
92 |
|
|
85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in undistributed income of 20-50% owned companies |
|
|
6 |
|
|
5 |
|
|
(1) |
|
|
(1) |
|
|
3 |
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL EARNINGS AVAILABLE FOR FIXED CHARGES |
|
$ |
5,661 |
|
$ |
7,090 |
|
$ |
7,295 |
|
$ |
6,832 |
|
$ |
6,631 |
|
$ |
6,318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIXED CHARGES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on debt (including capitalized interest) |
|
|
141 |
|
|
162 |
|
|
159 |
|
|
166 |
|
|
194 |
|
|
206 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portion of rent under operating leases representative of the interest component |
|
|
74 |
|
|
101 |
|
|
104 |
|
|
103 |
|
|
92 |
|
|
85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL FIXED CHARGES |
|
$ |
215 |
|
$ |
263 |
|
$ |
263 |
|
$ |
269 |
|
$ |
286 |
|
$ |
291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RATIO OF EARNINGS TO FIXED CHARGES |
|
|
26.3 |
|
|
27.0 |
|
|
27.7 |
|
|
25.4 |
|
|
23.2 |
|
|
21.7 |
|