EXHIBIT 99.2
Schedule of computation of ratio of earnings to fixed charges of The Kroger Co. and consolidated subsidiary companies for the five fiscal years ended January 29, 2005 and for the two quarters ended August 13, 2005 and August 14, 2004.
| August 13, 2005 (40 weeks) | August 14, 2004 (40 weeks) | January 29, 2005 (52 weeks) (as restated) | January 31, 2004 (52 weeks) (as restated) | February 1, 2003 (52 weeks) | February 2, 2002 (52 weeks) | February 3, 2001 (53 weeks) (as restated) | ||||||||||||||||||||||
| (in millions of dollars) | ||||||||||||||||||||||||||||
Earnings: | ||||||||||||||||||||||||||||
Earnings before tax expense(1) | $ | 772 | $ | 646 | $ | 286 | $ | 739 | $ | 1,950 | $ | 1,706 | $ | 1,525 | ||||||||||||||
Fixed charges(1) | 482 | 527 | 950 | 983 | 1,000 | 1,032 | 1,065 | |||||||||||||||||||||
Capitalized interest | (4 | ) | (2 | ) | (5 | ) | (5 | ) | (5 | ) | (9 | ) | (7 | ) | ||||||||||||||
| $ | 1,250 | $ | 1,171 | $ | 1,231 | $ | 1,717 | $ | 2,945 | $ | 2,729 | $ | 2,583 | |||||||||||||||
Fixed charges: | ||||||||||||||||||||||||||||
Interest(1) | $ | 284 | $ | 327 | $ | 562 | $ | 609 | $ | 624 | $ | 659 | $ | 688 | ||||||||||||||
Portion of rental Payments deemed to be interest | 198 | 200 | 388 | 374 | 376 | 373 | 377 | |||||||||||||||||||||
| $ | 482 | $ | 527 | $ | 950 | $ | 983 | $ | 1,000 | $ | 1,032 | $ | 1,065 | |||||||||||||||
Ratio of earnings to fixed charges(1) | 2.6 | 2.2 | 1.3 | 1.7 | 2.9 | 2.6 | 2.4 | |||||||||||||||||||||
| (1) | Amounts have been adjusted for the Company’s adoption of SFAS No. 145 on February 2, 2003. Adoption of this Statement required the Company to reclassify the debt extinguishments recorded as extraordinary items in prior periods as interest expense in those periods. These debt extinguishments totaled $19 million and $5 million, pre-tax, in the fiscal years ended February 1, 2003 and February 3, 2001, respectively. There were no debt extinguishments recorded as extraordinary items during the fiscal year ended February 2, 2002. |
