EX-12 3 c61460exv12.htm EX-12 exv12
EXHIBIT 12
 
Baxter International Inc. and Subsidiaries
 
Computation of Ratio of Earnings to Fixed Charges
(unaudited — in millions, except ratios)
 
                                         
years ended December 31,   2010     2009     2008     2007     2006  
   
 
Income from continuing operations before income taxes
  $ 1,890     $ 2,734     $ 2,462     $ 2,128     $ 1,760  
 
 
Fixed charges
                                       
Interest costs(1)
    148       145       165       136       116  
Estimated interest in rentals(2)
    61       57       54       52       49  
 
 
Fixed charges as defined
    209       202       219       188       165  
 
 
Adjustments to income
                                       
Interest costs capitalized
    (33 )     (28 )     (17 )     (12 )     (15 )
Net (gains) losses of less than majority-owned affiliates,
net of dividends
    (1 )           1             (2 )
 
 
Income as adjusted
  $ 2,065     $ 2,908     $ 2,665     $ 2,304     $ 1,908  
 
 
Ratio of earnings to fixed charges(3)
    9.88       14.40       12.17       12.26       11.56  
 
 
 
(1) Excludes interest on uncertain tax positions.
 
(2) Represents the estimated interest portion of rents.
 
(3) Excluding the following pre-tax charges included in “Income from continuing operations,” the ratio of earnings to fixed charges was 15.05, 15.19, 12.97, 13.25 and 12.02 in 2010, 2009, 2008, 2007 and 2006, respectively.
 
  2010:    $588 million charge relating to infusion pumps, $257 million business optimization charge, $112 million impairment charge, $62 million litigation-related charge, $34 million of charges relating to acquired in-process research and development (IPR&D) and $28 million charge to write down accounts receivable in Greece.
 
  2009:    $79 million business optimization charge, $27 million charge relating to infusion pumps and $54 million impairment charge.
 
  2008:    $125 million charge relating to infusion pumps, $31 million impairment charge and $19 million of charges relating to IPR&D.
 
  2007:    $70 million charge for restructuring, $56 million charge relating to litigation and $61 million of charges relating to IPR&D.
 
  2006:    $76 million charge relating to infusion pumps.