EX-7.2 3 d499035dex72.htm EX-7.2 EX-7.2

Exhibit 7.2

Coca-Cola FEMSA, S.A.B. de C.V. and Subsidiaries

Computation of Ratio of Earnings to Fixed Charges

Amounts in Millions of Mexican Pesos, Except Ratios

 

IFRS    2012     2011  
Earnings available for fixed charges:     

Income before income taxes and share of the profit of associates and joint ventures accounted

   Ps.  19,992      Ps.  16,794   

Share of the profit of associates and joint ventures accounted for using the equity method, net of taxes

     180        86   

Plus:

    

Interest expense

     2,222        2,227   

Amortization of capitalized interest

     14        3   

Less:

    

Capitalized interest

     (38     (185

Non-controlling interest

     (565     (551
  

 

 

   

 

 

 
   Ps. 21,805      Ps. 18,423   
  

 

 

   

 

 

 
Fixed Charges:     

Interest expense, net

     1,955        1,729   

Capitalized interest

     (38     (185
  

 

 

   

 

 

 

Interest portion of rental expenses

     229        363   

Total Fixed charges

   Ps.  2,222      Ps.  2,277   
  

 

 

   

 

 

 
Ratio of earnings to fixed charges      9.81        8.09