EX-12 3 ex12.htm EXHIBIT 12 ex12.htm


Exhibit 12
 
Anheuser-Busch Companies, Inc. and Subsidiaries

Consolidated Ratio of Earnings to Fixed Charges

 

 
The following table sets forth the company’s ratio of earnings to fixed charges, on a consolidated basis for the periods indicated (in millions):
 

 
 
 
Nine Months
Ended September 30
 
 
 
Year Ended December 31
 
2007
2006
 
2006
2005
2004
2003
2002
 
Earnings
               
 
Consolidated pretax income
 
 
$2,264.6
 
 
$2,172.1
 
 
 
$2,276.9
 
 
$2,057.4
 
 
$2,812.1
 
 
$2,643.9
 
 
$2,473.2
 
 
Dividends received from equity
  investees
 
 
 
413.3
 
 
 
247.0
 
 
 
 
247.0
 
 
 
210.1
 
 
 
179.0
 
 
 
169.2
 
 
 
46.7
 
 
Net interest capitalized
 
 
9.0
 
 
7.7
 
 
 
10.8
 
 
8.3
 
 
7.7
 
 
3.3
 
 
10.8
 
 
Fixed charges
 
 
394.0
 
 
377.6
 
 
 
498.5
 
 
502.3
 
 
471.1
 
 
442.6
 
 
406.8
 
 
  Adjusted earnings
 
 
$3,080.9
 
 
$2,804.4
 
 
 
$3,033.2
 
 
$2,778.1
 
 
$3,469.9
 
 
$3,259.0
 
 
$2,937.5
 
                 
 
Fixed Charges
               
 
Interest expense
 
 
$359.0
 
 
$341.6
 
 
 
$451.3
 
 
$454.5
 
 
$426.9
 
 
$401.5
 
 
$368.7
 
 
Interest portion of rent expense 1/
 
 
30.8
 
 
32.0
 
 
 
41.9
 
 
42.5
 
 
38.9
 
 
36.3
 
 
34.1
 
 
Amortization of deferred debt
   issuance costs
 
 
 
4.2
 
 
 
4.0
 
 
 
 
5.3
 
 
 
5.3
 
 
 
5.3
 
 
 
4.8
 
 
 
4.0
 
 
  Total fixed charges
 
 
$394.0
 
 
$377.6
 
 
 
$498.5
 
 
$502.3
 
 
$471.1
 
 
$442.6
 
 
$406.8
 
 
Ratio
 
 
7.8X
 
 
7.4X
 
 
 
6.1X
 
 
5.5X
 
 
7.4X
 
 
7.4X
 
 
7.2X
 

 
1/           The interest portion of rent expense is calculated as one-third of total rents paid.