Exhibit 12

ROCKWELL AUTOMATION, INC.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
NINE MONTHS ENDED JUNE 30, 2002
(in millions, except ratio)

EARNINGS AVAILABLE FOR FIXED CHARGES:
	Income from continuing operations before income taxes and accounting change		$	169
	Minority interest in income of subsidiaries			1
				170
	Add fixed charges included in earnings:
		Interest expense		50
		Interest element of rentals		31
				81
	Total earnings available for fixed charges		$	251
FIXED CHARGES:
	Fixed charges included in earnings		$	81
	Capitalized interest			—
		Total fixed charges	$	81
RATIO OF EARNINGS TO FIXED CHARGES (1)				3.10

(1) In computing the ratio of earnings to fixed charges, earnings are defined as income from continuing operations before income taxes and accounting change, adjusted for minority interest in income or loss of subsidiaries, undistributed earnings and losses of affiliates, and fixed charges exclusive of capitalized interest. Fixed charges consist of interest on borrowings and that portion of rentals deemed representative of the interest factor.