Exhibit 12 ---------- DARDEN RESTAURANTS, INC. COMPUTATION OF RATIO OF CONSOLIDATED EARNINGS TO FIXED CHARGES (Dollar Amounts in Thousands) Thirteen Weeks Ended Twenty-Six Weeks Ended - -------------------------------------------------------------------------------------------------------------------- November 29, November 23, November 29, November 23, 1998 1997 1998 1997 - -------------------------------------------------------------------------------------------------------------------- Consolidated Earnings from Operations Before Income Taxes..................... $ 24,657 $ 11,786 $ 78,528 $ 48,036 Plus Fixed Charges........................ 9,921 9,259 20,447 18,311 Less Capitalized Interest................. (260) (295) (520) (581) ---------- ---------- --------- --------- Consolidated Earnings from Operations Before Income Taxes Available to Cover Fixed Charges..................... $ 34,318 $ 20,750 $ 98,455 $ 65,766 ========= ========= ========= ========= Ratio of Consolidated Earnings to Fixed Charges................................. 3.46 2.24 4.82 3.59 ========= ========= ========= ========= - -------------------------------------------------------------------------------------------------------------------- 18