Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges
(Unaudited)
(in thousands, except ratios)
Twenty-Four Weeks Ended | ||||||||
February 13, 2016 | February 14, 2015 | |||||||
Earnings: | ||||||||
Income before income taxes | $ | 752,813 | $ | 698,235 | ||||
Fixed charges | 109,249 | 111,487 | ||||||
Less: Capitalized interest | (347 | ) | (388 | ) | ||||
|
|
|
| |||||
Adjusted earnings | $ | 861,715 | $ | 809,334 | ||||
|
|
|
| |||||
Fixed charges: | ||||||||
Gross interest expense | $ | 65,534 | $ | 69,747 | ||||
Amortization of debt origination fees | 3,538 | 2,918 | ||||||
Interest portion of rent expense | 40,177 | 38,822 | ||||||
|
|
|
| |||||
Fixed charges | $ | 109,249 | $ | 111,487 | ||||
|
|
|
| |||||
Ratio of earnings to fixed charges | 7.9 | 7.3 | ||||||
|
|
|
|
Fiscal Year Ended August | ||||||||||||||||||||
2015 (52 weeks) | 2014 (52 weeks) | 2013 (53 weeks) | 2012 (52 weeks) | 2011 (52 weeks) | ||||||||||||||||
Earnings: | ||||||||||||||||||||
Income before income taxes | $ | 1,802,612 | $ | 1,662,714 | $ | 1,587,683 | $ | 1,452,986 | $ | 1,324,246 | ||||||||||
Fixed charges | 236,996 | 249,513 | 265,108 | 250,056 | 240,329 | |||||||||||||||
Less: Capitalized interest | (963 | ) | (1,041 | ) | (1,303 | ) | (1,245 | ) | (1,059 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Adjusted earnings | $ | 2,038,645 | $ | 1,911,186 | $ | 1,851,488 | $ | 1,701,797 | $ | 1,563,516 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Fixed charges: | ||||||||||||||||||||
Gross interest expense | $ | 146,777 | $ | 163,544 | $ | 180,085 | $ | 170,481 | $ | 164,712 | ||||||||||
Amortization of debt origination fees | 6,230 | 6,856 | 8,239 | 8,066 | 8,962 | |||||||||||||||
Interest portion of rent expense | 83,989 | 79,113 | 76,784 | 71,509 | 66,655 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Fixed charges | $ | 236,996 | $ | 249,513 | $ | 265,108 | $ | 250,056 | $ | 240,329 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Ratio of earnings to fixed charges | 8.6 | 7.7 | 7.0 | 6.8 | 6.5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|