EX-12.1 2 a2048514zex-12_1.htm EX-12.1 Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document


EXHIBIT 12.1


SARA LEE CORPORATION AND SUBSIDIARIES
Computation of Ratio of Earnings to Fixed Charges
(In millions, except ratios)

 
  Thirty-Nine Weeks Ended
 
 
  March 31,
2001(1)

  April 1,
2000

 
Fixed charges:              
  Interest expense   $ 211   $ 175  
  Interest portion of rental expense     49     46  
   
 
 
  Total fixed charges before capitalized interest     260     221  
  Capitalized interest     14     7  
   
 
 
    Total fixed charges   $ 274   $ 228  
   
 
 
Earnings available for fixed charges:              
  Income from continuing operations before income taxes   $ 841   $ 1,171  
  Less undistributed income in minority-owned companies     (4 )   (6 )
  Add minority interest in majority-owned subsidiaries     43     26  
  Add amortization of capitalized interest     18     15  
  Add fixed charges before capitalized interest     260     221  
   
 
 
    Total earnings available for fixed charges   $ 1,158   $ 1,427  
   
 
 
Ratio of earnings to fixed charges     4.2     6.3  
   
 
 

(1)
During the first nine months of fiscal 2001, the Corporation provided a $332 million pretax business reshaping charge for the cost of several actions approved by management that will result in the disposition of certain non-core businesses and the exit of a number of defined business activities.

    During the second quarter of fiscal 2001, the Corporation's Coach subsidiary completed an initial public offering of 19.5% of its common stock, resulting in a gain of $105 million.

Page 28




QuickLinks

SARA LEE CORPORATION AND SUBSIDIARIES Computation of Ratio of Earnings to Fixed Charges (In millions, except ratios)