EX-7.2 2 d710586dex72.htm 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 |  | 2013 |  |  | 2012 |
Earnings available for fixed charges: |  |  |  |  |  |  |  |
Income before income taxes and share of the profit of associates and joint ventures accounted |  | Ps. | 17,224 |  |  | Ps. | 19,992 |
Share of the profit of associates and joint ventures accounted for using the equity method, net of taxes |  |  | 289 |  |  |  | 180 |
Plus: |  |  |  |  |  |  |  |
Interest Expenses |  |  | 3,656 |  |  |  | 2,222 |
Amortization of capitalized interest |  |  | 6 |  |  |  | 14 |
Less: |  |  |  |  |  |  |  |
Capitalized interest |  |  | (56 | ) |  |  | (38 | )
Non-controlling interest |  |  | (239 | ) |  |  | (565 | )
|  | Ps. | 20,880 |  |  | Ps. | 21,805 |
Fixed Charges: |  |  |  |  |  |  |  |
Interest expense, gross |  |  | 3,341 |  |  |  | 1,955 |
Capitalized interest |  |  | 56 |  |  |  | 38 |
Interest portion of rental expenses |  |  | 259 |  |  |  | 229 |
Total Fixed Charges |  | Ps. | 3,656 |  |  | Ps. | 2,222 |
Ratio of earnings to fixed charges |  |  | 5.71 |  |  |  | 9.81 |

Exhibit 7.2-1