EXHIBIT 12.1
THE COCA-COLA COMPANY AND SUBSIDIARIES
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
(IN MILLIONS, EXCEPT RATIOS)
Three Months
Ended
March 31, YEAR ENDED DECEMBER 31,
------------ ---------------------------------------------------
2001 2000 1999 1998 1997 1996
------------ ------- -------- -------- -------- --------
Earnings:
Income before income taxes and changes
in accounting principles $ 1,247 $ 3,399 $ 3,819 $ 5,198 $ 6,055 $ 4,596
Fixed charges 101 489 386 320 300 324
Adjustments:
Capitalized interest, net (2) (11) (18) (17) (17) (7)
Equity income or loss, net of dividends 53 380 292 31 (108) (89)
-------- ------- -------- -------- -------- --------
Adjusted earnings $ 1,399 $ 4,257 $ 4,479 $ 5,532 $ 6,230 $ 4,824
======== ======= ======== ======== ======== ========
Fixed charges:
Gross interest incurred $ 93 $ 458 $ 355 $ 294 $ 275 $ 293
Interest portion of rent expense 8 31 31 26 25 31
-------- ------- -------- -------- -------- --------
Total fixed charges $ 101 $ 489 $ 386 $ 320 $ 300 $ 324
-------- ------- -------- -------- -------- --------
Ratios of earnings to fixed charges 13.9 8.7 11.6 17.3 20.8 14.9
======== ======= ======== ======== ======== ========
At March 31, 2001, the registrant was contingently liable for guarantees of
indebtedness owed by third parties in the amount of $367 million. Fixed charges
for these contingent liabilities have not been included in the computations of
the above ratios as the amounts are immaterial and, in the opinion of
management, it is not probable that the registrant will be required to satisfy
the guarantees.