EX-12 3 d320879dex12.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Computation of Ratio of Earnings to Fixed Charges

EXHIBIT 12

PEPSICO, INC. AND SUBSIDIARIES

Computation of Ratio of Earnings to Fixed Charges

(in millions except ratio amounts, unaudited)

 

     12 Weeks Ended  
     3/24/12     3/19/11  

Earnings:

   

Income before income taxes

    $ 1,547      $ 1,563   

Unconsolidated affiliates’ interests, net

      (6 )      (11 ) 

Interest expense (a)

      198        180   

Interest portion of rent expense (b)

      49        43   
  

 

 

    

 

 

  

Earnings available for fixed charges

    $ 1,788      $ 1,775   
  

 

 

    

 

 

  

Fixed Charges:

     

Interest expense (a)

    $ 198      $ 180   

Capitalized interest

      1        2   

Interest portion of rent expense (b)

      49        43   
  

 

 

    

 

 

  

Total fixed charges

    $ 248      $ 225   
  

 

 

    

 

 

  

Ratio of Earnings to Fixed Charges (c)

      7.22        7.90   
  

 

 

    

 

 

  

 

(a) 

Excludes interest related to our reserves for income taxes as such interest is included in provision for income taxes.

(b) 

One-third of net rent expense is the portion deemed representative of the interest factor.

(c) 

Based on unrounded amounts.