Attached files
file | filename |
---|---|
10-Q - FORM 10-Q - Merck & Co., Inc. | y79731e10vq.htm |
EX-15 - EX-15 - Merck & Co., Inc. | y79731exv15.htm |
EX-32.2 - EX-32.2 - Merck & Co., Inc. | y79731exv32w2.htm |
EX-32.1 - EX-32.1 - Merck & Co., Inc. | y79731exv32w1.htm |
EX-31.2 - EX-31.2 - Merck & Co., Inc. | y79731exv31w2.htm |
EX-31.1 - EX-31.1 - Merck & Co., Inc. | y79731exv31w1.htm |
Exhibit 12
SCHERING-PLOUGH
CORPORATION AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
Nine Months |
||||||||||||||||||||||||
Ended |
||||||||||||||||||||||||
September 30, |
Years Ended December 31, | |||||||||||||||||||||||
2009 | 2008(1) | 2007(1) | 2006 | 2005 | 2004 | |||||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||||||
Income/(Loss) Before Income Taxes
|
$ | 2,319 | $ | 2,049 | $ | (1,215 | ) | $ | 1,483 | $ | 497 | $ | (168 | ) | ||||||||||
Less: Equity Income
|
1,157 | 1,870 | 2,049 | 1,459 | 873 | 347 | ||||||||||||||||||
Income/(Loss) Before Income Taxes and Equity Income
|
1,162 | 179 | (3,264 | ) | 24 | (376 | ) | (515 | ) | |||||||||||||||
Add Fixed Charges:
|
||||||||||||||||||||||||
Preferred Stock Dividends
|
113 | 150 | 118 | 86 | 86 | 34 | ||||||||||||||||||
Interest Expense
|
332 | 536 | 245 | 172 | 163 | 168 | ||||||||||||||||||
One-third of Rental Expense
|
60 | 86 | 52 | 39 | 37 | 30 | ||||||||||||||||||
Capitalized Interest
|
16 | 19 | 18 | 13 | 14 | 20 | ||||||||||||||||||
Total Fixed Charges
|
521 | 791 | 433 | 310 | 300 | 252 | ||||||||||||||||||
Less: Capitalized Interest
|
16 | 19 | 18 | 13 | 14 | 20 | ||||||||||||||||||
Less: Preferred Stock Dividends
|
113 | 150 | 118 | 86 | 86 | 34 | ||||||||||||||||||
Add: Amortization of Capitalized Interest
|
8 | 12 | 15 | 10 | 10 | 9 | ||||||||||||||||||
Add: Distributed Income of Equity Investees
|
1,073 | 1,782 | 1,787 | 1,332 | 647 | 228 | ||||||||||||||||||
Earnings/(Loss) Before Income Taxes and Fixed Charges (other
than Capitalized Interest)
|
$ | 2,635 | $ | 2,595 | $ | (1,165 | ) | $ | 1,577 | $ | 481 | $ | (80 | ) | ||||||||||
Ratio of Earnings to Fixed Charges
|
5.1 | 3.3 | (2.7 | )* | 5.1 | 1.6 | (0.3 | )** | ||||||||||||||||
(1) | Income/(loss) before income taxes includes the purchase accounting impacts of the OBS acquisition | |
* | For the year ended December 31, 2007, earnings were insufficient to cover fixed charges by $1.6 billion. | |
** | For the year ended December 31, 2004, earnings were insufficient to cover fixed charges by $332 million. |
Earnings consist of income/(loss) before income
taxes and equity income, plus fixed charges (other than
capitalized interest and preferred stock dividends),
amortization of capitalized interest and distributed income of
equity investee. Schering-Plough includes interest expense or
interest income on unrecognized tax benefits as a component of
income tax expense. Fixed charges consist of
interest expense, capitalized interest, preferred stock
dividends and one-third of rentals which Schering-Plough
believes to be a reasonable estimate of an interest factor on
leases. Total rent expense was $179 million for the nine
months ended September 30, 2009 and was $258 million,
$156 million, $118 million, $110 million and
$100 million for the years ended December 31, 2008,
2007, 2006, 2005 and 2004, respectively.