(UNAUDITED)
Three Months Ended | Fiscal Years Ended | |||||||||||||||||||||||||||
May 3, | May 5, | February 2, | February 3, | January 28, | January 29, | January 31, | ||||||||||||||||||||||
(in thousands) | 2008 | 2007 | 2008 | 2007* | 2006 | 2005 | 2004 | |||||||||||||||||||||
Consolidated pretax income | $ | 3,684 | $ | 65,122 | $ | 60,518 | $ | 253,842 | $ | 125,791 | $ | 175,832 | $ | 7,904 | ||||||||||||||
Fixed charges (less capitalized interest) | 27,339 | 25,135 | 111,552 | 106,136 | 121,416 | 157,314 | 202,432 | |||||||||||||||||||||
Distributed income of equity investees | 1,162 | - | 9,403 | 9,393 | 8,858 | 9,059 | 5,991 | |||||||||||||||||||||
EARNINGS | $ | 32,185 | $ | 90,257 | $ | 181,473 | $ | 369,371 | $ | 256,065 | $ | 342,205 | $ | 216,327 | ||||||||||||||
Interest | $ | 22,113 | $ | 20,736 | $ | 91,556 | $ | 87,642 | $ | 105,570 | $ | 139,056 | $ | 181,065 | ||||||||||||||
Capitalized interest | 812 | 1,233 | 6,312 | 4,365 | 6,092 | 4,485 | 2,622 | |||||||||||||||||||||
Interest factor in rent expense | 5,226 | 4,399 | 19,996 | 18,494 | 15,846 | 18,258 | 21,367 | |||||||||||||||||||||
FIXED CHARGES | $ | 28,151 | $ | 26,368 | $ | 117,864 | $ | 110,501 | $ | 127,508 | $ | 161,799 | $ | 205,054 | ||||||||||||||
Ratio of earnings to fixed charges | 1.14 | 3.42 | 1.54 | 3.34 | 2.01 | 2.12 | 1.05 |
* 53 Weeks