For the Fiscal Years Ended | ||||||||||||||||
Dec. 30, 2005 | Dec. 31, 2004 | Dec. 26, 2003 | Dec. 27, 2002 | Dec. 28, 2001 | ||||||||||||
EARNINGS: | ||||||||||||||||
| Earnings Before Income Taxes | $ | 1,036 | $ | 637 | $ | 195 | $ | 652 | $ | 374 | ||||||
Interest Expense | 423 | 435 | 418 | 445 | 518 | |||||||||||
Amortization of Debt Discount | 5 | 9 | 4 | 4 | - | |||||||||||
Interest Portion of Fixed Rent | 56 | 46 | 62 | 77 | 88 | |||||||||||
Undistributed Earnings of Unconsolidated Subsidiaries | (56 | ) | (139 | ) | (32 | ) | (38 | ) | (8 | ) | ||||||
Earnings, as Adjusted | $ | 1,464 | $ | 988 | $ | 647 | $ | 1,140 | $ | 972 | ||||||
FIXED CHARGES: | ||||||||||||||||
Interest Expense | $ | 423 | $ | 435 | $ | 418 | $ | 445 | $ | 518 | ||||||
Capitalized Interest | 2 | 3 | 3 | 3 | 7 | |||||||||||
Amortization of Debt Discount | 5 | 9 | 4 | 4 | - | |||||||||||
Interest Portion of Fixed Rent | 56 | 46 | 62 | 77 | 88 | |||||||||||
Fixed Charges | $ | 486 | $ | 493 | $ | 487 | $ | 529 | $ | 613 | ||||||
Ratio of Earnings to Fixed Charges | 3.0x | 2.0x | 1.3x | 2.2x | 1.6x | |||||||||||
