EXHIBIT 12
PEPSICO, INC. AND SUBSIDIARIES
Computation of Ratio of Earnings to Fixed Charges (a)
Years Ended December 27, 2003, December 28, 2002, December 29, 2001,
December 30, 2000 and December 25, 1999
(in millions except ratio amounts)
| |
2003 |
|
|
2002 |
|
|
2001 |
|
|
2000 |
(c) |
|
1999 |
(c) | ||||||
| Earnings: |
||||||||||||||||||||
| Income before income taxes |
$ | 4,992 | $ | 4,433 | $ | 3,644 | $3,761 | $4,275 | ||||||||||||
| Unconsolidated affiliates interests, net |
(275 | ) | (251 | ) | (100 | ) | (140 | ) | (73 | ) | ||||||||||
| Amortization of capitalized interest |
9 | 8 | 10 | 9 | 10 | |||||||||||||||
| Interest expense |
163 | 178 | 219 | 272 | 421 | |||||||||||||||
| Interest portion of net rent expense (b) |
77 | 64 | 55 | 57 | 46 | |||||||||||||||
| Earnings available for fixed charges |
$ | 4,966 | $ | 4,432 | $ | 3,828 | $ | 3,959 | $ | 4,679 | ||||||||||
| Fixed Charges: |
||||||||||||||||||||
| Interest expense |
$ | 163 | $ | 178 | $ | 219 | $ | 272 | $ | 421 | ||||||||||
| Capitalized interest |
4 | 3 | 3 | 7 | 10 | |||||||||||||||
| Interest portion of net rent expense (b) |
77 | 64 | 55 | 57 | 46 | |||||||||||||||
| Total fixed charges |
$ | 244 | $ | 245 | $ | 277 | $ | 336 | $ | 477 | ||||||||||
| Ratio of Earnings to Fixed Charges (c) |
20.37 | 18.08 | 13.83 | 11.77 | 9.81 | |||||||||||||||
| (a) | Based on unrounded amounts. |
| (b) | One-third of net rent expense is the portion deemed representative of the interest factor. |
| (c) | Amounts have not been restated for the adoption of the fair value method of accounting for stock options. |