|
Year
ended December 31,
|
|||||||||||||||
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||
|
Earnings:
|
|||||||||||||||
|
Income
before income taxes
|
$
|
3,081
|
$
|
3,800
|
$
|
3,583
|
$
|
3,552
|
$
|
2,862
|
|||||
|
Add:
|
|||||||||||||||
|
Interest
and other fixed charges, excluding capitalized interest
|
124
|
97
|
87
|
113
|
127
|
||||||||||
|
Reasonable
approximation of portion of rent under long-term operating leases
representative of an interest factor
|
267
|
278
|
282
|
261
|
221
|
||||||||||
|
Distributed
income of investees accounted for under the equity method
|
5
|
5
|
4
|
3
|
4
|
||||||||||
|
Amortization
of capitalized interest
|
4
|
5
|
4 | 4 | 8 | ||||||||||
|
Less:
|
|||||||||||||||
|
Equity in earnings of
investments accounted for under the equity method
|
12
|
13
|
19
|
27
|
15
|
||||||||||
|
Total earnings available for
fixed charges
|
$
|
3,469
|
$
|
4,172
|
$
|
3,941
|
$
|
3,906
|
$
|
3,207
|
|||||
|
Fixed
charges:
|
|||||||||||||||
|
Interest and fixed
charges
|
$
|
142
|
$
|
114
|
$
|
104
|
$
|
127
|
$
|
140
|
|||||
|
Reasonable approximation of portion of rent under long-term operating
leases representative of an interest factor
|
267
|
278
|
282
|
261
|
221
|
||||||||||
|
Total fixed
charges
|
$
|
409
|
$
|
392
|
$
|
386
|
$
|
388
|
$
|
361
|
|||||
|
Ratio
of earnings to fixed charges
|
8.48x
|
10.64x
|
10.21x
|
10.07x
|
8.88x
|
||||||||||