Exhibit 12
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
| 26 Weeks Ended December 31, 2011 | Fiscal Year | |||||||||||||||||||||||
| (dollars in thousands) | July 2, 2011 | July 3, 2010 (2) | June 27, 2009 | June 28, 2008 | June 30, 2007 | |||||||||||||||||||
Earnings before income taxes | $ | 881,762 | $ | 1,827,454 | $ | 1,849,589 | $ | 1,770,834 | $ | 1,791,338 | $ | 1,621,215 | ||||||||||||
Add: Fixed charges | 77,681 | 151,990 | 155,644 | 140,772 | 142,175 | 132,498 | ||||||||||||||||||
Subtract: Capitalized interest | 9,518 | 13,887 | 9,997 | 3,531 | 6,805 | 3,955 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | $ | 949,925 | $ | 1,965,557 | $ | 1,995,236 | $ | 1,908,075 | $ | 1,926,708 | $ | 1,749,758 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed Charges: | ||||||||||||||||||||||||
Interest expense | $ | 57,798 | $ | 118,267 | $ | 125,477 | $ | 116,322 | $ | 111,541 | $ | 105,002 | ||||||||||||
Capitalized interest | 9,518 | 13,887 | 9,997 | 3,531 | 6,805 | 3,955 | ||||||||||||||||||
Rent expense interest factor | 10,365 | 19,836 | 20,170 | 20,919 | 23,829 | 23,541 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | $ | 77,681 | $ | 151,990 | $ | 155,644 | $ | 140,772 | $ | 142,175 | $ | 132,498 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of earnings to fixed charges (1) | 12.2 | 12.9 | 12.8 | 13.6 | 13.6 | 13.2 | ||||||||||||||||||
| (1) | For the purpose of calculating this ratio, “earnings” consist of earnings before income taxes and fixed charges (exclusive of interest capitalized). “Fixed charges” consist of interest expense, capitalized interest and the estimated interest portion of rents. |
| (2) | The fiscal year ended July 3, 2010 was a 53-week year. |