Attached files
EXHIBIT 12
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
(in millions) | 2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||
for the fiscal years ended September 30, | ||||||||||||||||||||
Income before taxes excluding equity in income of investees, noncontrolling interests of consolidated subsidiaries and capitalized interest | $ | 3,341.5 | $ | 2,952.6 | $ | 2,609.6 | $ | 2,625.3 | $ | 2,050.2 | ||||||||||
Additions: | ||||||||||||||||||||
Dividends received from equity method investees | 13.3 | 18.8 | 7.9 | 20.0 | 18.1 | |||||||||||||||
Interest on uncertain tax positions included in income before taxes | 2.4 | 1.0 | (0.3 | ) | 3.2 | 5.1 | ||||||||||||||
Fixed charges | ||||||||||||||||||||
Interest expense - excluding interest on deposits | 47.4 | 48.9 | 45.4 | 53.7 | 18.4 | |||||||||||||||
Interest expense - deposits | 0.2 | 1.2 | 2.9 | 4.1 | 4.7 | |||||||||||||||
Interest on uncertain tax positions not related to third party | (2.4 | ) | (1.0 | ) | 0.3 | (3.2 | ) | (5.1 | ) | |||||||||||
Interest factor on rent1 | 19.4 | 19.1 | 19.5 | 20.7 | 22.2 | |||||||||||||||
Total fixed charges | 64.6 | 68.2 | 68.1 | 75.3 | 40.2 | |||||||||||||||
Adjusted earnings | $ | 3,421.8 | $ | 3,040.6 | $ | 2,685.3 | $ | 2,723.8 | $ | 2,113.6 | ||||||||||
Ratio of adjusted earnings to fixed charges including interest on deposits | 53.0 | 44.6 | 39.4 | 36.2 | 52.6 | |||||||||||||||
Ratio of adjusted earnings to fixed charges excluding interest on deposits | 53.1 | 45.4 | 41.1 | 38.2 | 59.4 |
________________
1 Interest factor on rent represents one-third of rental expense (the approximate portion of rental expense representing interest).