EXHIBIT 12.1
Ratio of Earnings to Fixed Charges
(dollars in millions) | Three Months Ending December 31, 2011 | |||||||||||||||||||||||
Fiscal Years | ||||||||||||||||||||||||
2011 | 2010 | 2009 | 2008 | 2007 | ||||||||||||||||||||
Earnings: | ||||||||||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 243 | $ | 1,074 | $ | 1,203 | $ | (543 | ) | $ | 154 | $ | 410 | |||||||||||
Add: Fixed charges | 68 | 305 | 360 | 388 | 272 | 278 | ||||||||||||||||||
Add: Amortization of capitalized interest | 1 | 4 | 3 | 4 | 4 | 3 | ||||||||||||||||||
Less: Capitalized interest | (3 | ) | (9 | ) | (11 | ) | (3 | ) | (3 | ) | (2 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total adjusted earnings | 309 | 1,374 | 1,555 | (154 | ) | 427 | 689 | |||||||||||||||||
Fixed Charges: | ||||||||||||||||||||||||
Interest | 39 | 191 | 240 | 289 | 212 | 228 | ||||||||||||||||||
Capitalized interest | 3 | 9 | 11 | 3 | 3 | 2 | ||||||||||||||||||
Amortization of debt discount expense | 10 | 44 | 46 | 38 | 3 | 4 | ||||||||||||||||||
Rentals at computed interest factor (1) | 16 | 61 | 63 | 58 | 54 | 44 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total fixed charges | $ | 68 | $ | 305 | $ | 360 | $ | 388 | $ | 272 | $ | 278 | ||||||||||||
Ratio of Earnings to Fixed Charges | 4.54 | 4.50 | 4.32 | 1.57 | 2.48 | |||||||||||||||||||
Insufficient Coverage | $ | 542 |
(1) | Amounts represent those portions of rent expense (one-third) that are reasonable approximations of interest costs. |