EXHIBIT 12.1
Computation of Ratio of Earnings to Fixed Charges
(dollars in millions) |
|
| Nine |
| ||||
|
|
| Months |
| ||||
|
|
| Ending | Fiscal Years | ||||
|
|
| June 27, |
|
|
|
|
|
|
|
| 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
Earnings: |
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
|
|
|
|
|
|
|
before income taxes and minority interest |
|
| $(122) | $154 | $410 | $(268) | $441 | $456 |
Add: Fixed charges |
|
| 270 | 272 | 278 | 325 | 277 | 315 |
Add: Amortization of capitalized interest |
|
| 3 | 4 | 3 | 3 | 2 | 2 |
Less: Capitalized interest |
|
| (2) | (3) | (2) | (8) | (6) | (3) |
Total adjusted earnings |
|
| 149 | 427 | 689 | 52 | 714 | 770 |
|
|
|
|
|
|
|
|
|
Fixed Charges: |
|
|
|
|
|
|
|
|
Interest |
|
| 209 | 212 | 228 | 263 | 226 | 269 |
Capitalized interest |
|
| 2 | 3 | 2 | 8 | 6 | 3 |
Amortization of debt discount expense |
|
| 16 | 3 | 4 | 5 | 6 | 6 |
Rentals at computed interest factor (1) |
|
| 43 | 54 | 44 | 49 | 39 | 37 |
Total fixed charges |
|
| $270 | $272 | $278 | $325 | $277 | $315 |
|
|
|
|
|
|
|
|
|
Ratio of Earnings to Fixed Charges |
|
| - | 1.57 | 2.48 | - | 2.58 | 2.44 |
|
|
|
|
|
|
|
|
|
Insufficient Coverage |
|
| $121 | $ - | $ - | $273 | $ - | $ - |
|
|
|
|
|
|
|
|
|
| (1) | Amounts represent those portions of rent expense (one-third) that are reasonable approximations of interest costs. |