EX-12.1 2 u07108exv12w1.htm EX-12.1 EX-12.1
EXHIBIT 12.1
                                                         
                                            For the three months  
    Year ended December 31,     ended March 31,  
    2004     2005     2006     2007     2008     2008     2009  
    (millions of euro)  
Earnings:
                                                       
Profit before tax from continuing operations
    4,692       6,607       6,764       10,684       10,915       2,331       2,464  
Share of (profit) loss of associates
    50       128       (76 )     (140 )     161       1       (5 )
Dividends from joint ventures and associates
    14       36       43       218       65       1       48  
Fixed charges (see below)
    2,624       2,429       3,881       3,554       3,648       889       810  
Capitalized interest net of amortization
          (5 )     (1 )     3       3       1       1  
 
                                         
Earnings
    7,380       9,195       10,611       14,319       14,792       3,223       3,318  
 
                                         
 
                                                       
Fixed charges:
                                                       
 
                                                       
Finance costs, including amortization of debt expense and similar charges
    2,622       2,420       3,877       3,554       3,648       889       810  
Capitalized interest
    2       9       4                          
 
                                         
Total fixed charges
    2,624       2,429       3,881       3,554       3,648       889       810  
 
                                         
 
                                                       
Ratio of earnings to fixed charges
    2.8       3.8       2.7       4.0       4.1       3.6       4.1  
For the purpose of calculating ratios of earnings to fixed charges, earnings consist of profit before tax from continuing operations, plus share of profit or loss of associates, dividends from joint ventures and associates, fixed charges and capitalized interest net of amortization. Fixed charges consist of finance costs, including amortization of debt expense and similar charges, and capitalized interest.