Exhibit 12
----------
DARDEN RESTAURANTS, INC.
COMPUTATION OF RATIO OF CONSOLIDATED EARNINGS TO FIXED CHARGES
(Dollar Amounts in Thousands)
Thirteen Weeks Ended Thirty-Nine Weeks Ended
- --------------------------------------------------------------------------------------------------------------------
February 27, February 28, February 27, February 28,
2000 1999 2000 1999
- --------------------------------------------------------------------------------------------------------------------
Consolidated Earnings from Operations
Before Income Taxes..................... $ 72,715 $ 58,517 $ 183,907 $ 137,045
Plus Fixed Charges......................... 12,151 9,673 32,504 30,120
Less Capitalized Interest.................. (441) (117) (1,340) (637)
---------- ---------- ---------- ----------
Consolidated Earnings from Operations
Before Income Taxes Available to
Cover Fixed Charges..................... $ 84,425 $ 68,073 $ 215,071 $ 166,528
========== ========== ========== ==========
Ratio of Consolidated Earnings to Fixed
Charges................................. 6.95 7.04 6.62 5.53
========== ========== ========== ==========
- --------------------------------------------------------------------------------------------------------------------
17