Exhibit 12.1

STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

Ratio of Earnings to Fixed Charges

Thermo Fisher Scientific Inc.

The following table reflects the computation of the ratio of earnings to fixed charges for the periods presented (in millions, except ratio):

	Six Months Ended June  30,		Fiscal Year Ended December 31,
	2012		2011		2010		2009		2008		2007
	(unaudited)
Earnings:
Pre-tax income from continuing operations	$	629.5	$	1,132.8	$	1,087.7	$	853.8	$	1,069.1	$	816.0
Add:
Fixed charges less capitalized interest		138.1		217.1		125.8		153.8		187.5		192.4
TOTAL EARNINGS	$	767.6	$	1,349.9	$	1,213.5	$	1,007.6	$	1,256.6	$	1,008.4
Fixed charges:
Interest expense	$	115.1	$	175.3	$	84.7	$	118.0	$	151.5	$	160.4
Estimate of interest in rent expense (1)		23.0		41.8		41.1		35.8		36.0		32.0
TOTAL FIXED CHARGES	$	138.1	$	217.1	$	125.8	$	153.8	$	187.5	$	192.4
RATIO OF EARNINGS TO FIXED CHARGES		5.6		6.2		9.6		6.6		6.7		5.2

(1) We estimate that the interest component of rent expense approximates one-third of such expense.