Exhibit 12

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

											SIX MONTHS
	YEAR ENDED DECEMBER 31,										ENDED JUNE 30,
	2001		2002		2003		2004		2005		2005		2006
COMPUTATION OF EARNINGS:
Income from continuing operations before income taxes, trust preferred distributions and cumulative effect of change in accounting method	$	273.4	$	266.1	$	68.8	$	196.7	$	363.1	$	176.8	$	218.0
Add (Deduct):
Fixed charges to add back		122.4		119.8		169.5		155.4		140.0		74.3		70.3
Minority interest and undistributed (earnings)/ losses from equity investments		3.1		7.4		5.2		9.1		11.5		6.7		7.4
Amortization of interest previously capitalized		0.2		0.5		0.6		0.3		0.5		0.1		0.2
EARNINGS	$	399.1	$	393.8	$	244.1	$	361.5	$	515.1	$	257.9	$	295.9
COMPUTATION OF FIXED CHARGES:
Interest expense, net of capitalized interest	$	107.8	$	106.2	$	155.5	$	143.2	$	130.9	$	66.9	$	63.3
Distrib. on trust preferred securities		10.5		10.5		7.9		0		0		0		0
Portion of rent expense representing interest		14.6		13.6		14.0		12.2		9.1		7.4		7.0
Capitalized interest		1.4		0.4		0.1		0.5		1.4		0.3		2.0
FIXED CHARGES	$	134.3	$	130.7	$	177.5	$	155.9	$	141.4	$	74.6	$	72.3
RATIO OF EARNINGS TO FIXED CHARGES		3.0		3.0		1.4		2.3		3.6		3.5		4.1