Nine months ended

October 1,

September 25,

2006

2005

Millions

Earnings

Earnings before income taxes and minority interests

$

800

$

555

Add:

   Fixed charges

102

109

   Amortization of capitalized interest

4

3

   Distributed income of equity investees

46

67

Less:

   Equity in earnings of investees

(89

)

(85

)

   Capitalized interest

(2

)

(2

)

Earnings before fixed charges

$

861

$

647

Fixed charges

Interest expense

$

76

$

83

Capitalized interest

2

2

Amortization of premiums, discounts and capitalized expenses related to indebtedness

-

1

Interest portion of rental expense⁽¹⁾

24

23

Total fixed charges

$

102

$

109

Ratio of earnings to fixed charges

8.4

5.9

⁽¹⁾ Amounts represent those portions of rent expense that are reasonable approximations of interest costs.