Exhibit 12.1
FedEx Corporation
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(UNAUDITED)
(IN MILLIONS, EXCEPT RATIOS)
|
| Three Months Ended August 31, |
| Year Ended May 31, |
| |||||||||||||||||
|
| 2012 |
| 2011 |
| 2012 |
| 2011 |
| 2010 |
| 2009 |
| 2008 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income before income taxes |
| $ | 727 |
| $ | 724 |
| $ | 3,141 |
| $ | 2,265 |
| $ | 1,894 |
| $ | 677 |
| $ | 2,016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest expense, net of capitalized interest |
| 12 |
| 13 |
| 52 |
| 86 |
| 79 |
| 85 |
| 98 |
| |||||||
Amortization of debt issuance costs |
| 1 |
| 1 |
| 5 |
| 16 |
| 14 |
| 5 |
| 5 |
| |||||||
Portion of rent expense representative of interest factor |
| 201 |
| 211 |
| 797 |
| 852 |
| 806 |
| 795 |
| 784 |
| |||||||
Earnings as adjusted |
| $ | 941 |
| $ | 949 |
| $ | 3,995 |
| $ | 3,219 |
| $ | 2,793 |
| $ | 1,562 |
| $ | 2,903 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest expense, net of capitalized interest |
| $ | 12 |
| $ | 13 |
| $ | 52 |
| $ | 86 |
| $ | 79 |
| $ | 85 |
| $ | 98 |
|
Capitalized interest |
| 19 |
| 24 |
| 85 |
| 71 |
| 80 |
| 71 |
| 50 |
| |||||||
Amortization of debt issuance costs |
| 1 |
| 1 |
| 5 |
| 16 |
| 14 |
| 5 |
| 5 |
| |||||||
Portion of rent expense representative of interest factor |
| 201 |
| 211 |
| 797 |
| 852 |
| 806 |
| 795 |
| 784 |
| |||||||
|
| $ | 233 |
| $ | 249 |
| $ | 939 |
| $ | 1,025 |
| $ | 979 |
| $ | 956 |
| $ | 937 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Ratio of Earnings to Fixed Charges |
| 4.0 |
| 3.8 |
| 4.3 |
| 3.1 |
| 2.9 |
| 1.6 |
| 3.1 |
|