EXHIBIT 12

GOODRICH CORPORATION
COMPUTATION OF EARNINGS TO FIXED CHARGES
(In millions, except for ratios)

	NINE MONTHS ENDED		YEAR ENDED DECEMBER 31
	SEPTEMBER 30, 2009		2008			2007		2006		2005			2004
COMPUTATION OF EARNINGS:
Income from continuing operations before income taxes	$	630.2	$	984.6		$	737.4	$	470.5	$	368.3		$	213.9
Add back:
Interest expense, net of capitalized interest		89.4		111.3			123.6		124.3		128.6			138.5
Portion of rent expense representing interest		10.5		14.6			14.8		13.8		14.6			12.2
Amortization of debt issuance costs		0.8		1.1			1.3		1.7		2.3			2.5
Earnings from equity investments		6.3		(2.7	)		3.8		1.1		(1.9	)		0.3
EARNINGS	$	737.2	$	1,108.9		$	880.9	$	611.4	$	511.9		$	367.4
COMPUTATION OF FIXED CHARGES:
Interest expense, net of capitalized interest	$	89.4	$	111.3		$	123.6	$	124.3	$	128.6		$	138.5
Portion of rent expense representing interest		10.5		14.6			14.8		13.8		14.6			12.2
Amortization of debt issuance costs		0.8		1.1			1.3		1.7		2.3			2.5
Capitalized interest		1.5		4.5			4.7		4.6		1.4			0.5
FIXED CHARGES	$	102.2	$	131.5		$	144.4	$	144.4	$	146.9		$	153.7
RATIO OF EARNINGS TO FIXED CHARGES		7.21		8.43			6.10		4.23		3.48			2.39