Nine months ended

September 26,

September 27,

In millions

2010

2009

Earnings

Earnings before income taxes and noncontrolling interests

$

1,087

$

266

Add:

Fixed charges

74

64

Amortization of capitalized interest

3

3

Distributed income of equity investees

150

192

Less:

Equity in earnings of investees

239

137

Capitalized interest

4

4

Earnings before fixed charges

$

1,071

$

384

Fixed charges

Interest expense

$

29

$

26

Capitalized interest

4

4

Amortization of debt discount

6

2

Interest portion of rental expense (1)

35

32

Total fixed charges

$

74

$

64

Ratio of earnings to fixed charges

14.5

6.0