.
.
.
Exhibit 99-6 Revised Computation of Ratio of Earning to Fixed Charges
THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
Computation of Ratio of Earnings to Fixed Charges
Millions of Dollars
Years Ended June 30
---------------------------------------------
2005 2004 2003 2002 2001
------- ------- ------- ------- -------
EARNINGS, AS DEFINED
Earnings from operations before income taxes and
before adjustments for minority interests in
consolidated subsidiaries and after elimintating
undistributed earnings of equity method investees $ 9,954 $ 9,010 $ 7,219 $ 5,837 $ 4,098
Fixed charges, excluding capitalized interest 924 719 657 687 872
------- ------- ------- ------- -------
TOTAL EARNINGS, AS DEFINED $10,878 $ 9,729 $ 7,876 $ 6,524 $ 4,970
======= ======= ======= ======= =======
FIXED CHARGES, AS DEFINED
Interest expense (including capitalized interest) $ 869 $ 629 $ 561 $ 603 $ 794
1/3 of rental expense (1) 90 90 96 84 78
------- ------- ------- ------- -------
TOTAL FIXED CHARGES, AS DEFINED $ 959 $ 719 $ 657 $ 687 $ 872
======= ======= ======= ======= =======
RATIO OF EARNINGS TO FIXED CHARGES 11.3x 13.5x 12.0x 9.5x 5.7x
(1) Considered to be representative of interest factor in rental expense.
1