EX-12.1 2 c48161exv12w1.htm EXHIBIT 12.1 exv12w1
Exhibit 12.1
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                                                         
    Six-Month        
    Period Ended     Fiscal Year Ended  
    Nov. 23,     Nov. 25,     May 25,     May 27,     May 28,     May 29,     May 30,  
In Millions, Except Ratios   2008     2007     2008     2007     2006     2005     2004  
 
Earnings before income taxes and after-tax earnings from joint ventures
  $ 899.0     $ 968.0     $ 1,806.1     $ 1,631.3     $ 1,559.4     $ 1,807.6     $ 1,502.3  
Distributed income of equity investees
    19.3       16.2       108.7       45.2       77.4       83.0       60.0  
Plus: Fixed charges (1)
    216.4       262.0       494.6       496.8       462.8       524.1       569.0  
Plus: Amortization of capitalized interest, net of interest capitalized
    (1.5 )     1.2       (2.0 )           1.7       0.9       (4.6 )
 
Earnings available to cover fixed charges
  $ 1,133.2     $ 1,247.4     $ 2,407.4     $ 2,173.3     $ 2,101.3     $ 2,415.6     $ 2,126.7  
 
Ratio of earnings to fixed charges
    5.24       4.76       4.87       4.37       4.54       4.61       3.74  
 
(1) Fixed charges:
                                                       
Interest and minority interest expense
  $ 202.2     $ 243.6     $ 454.0     $ 460.4     $ 427.5     $ 488.3     $ 537.0  
Rentals (1/3)
    14.2       18.4       40.6       36.4       35.3       35.8       32.0  
 
Total fixed charges
  $ 216.4     $ 262.0     $ 494.6     $ 496.8     $ 462.8     $ 524.1     $ 569.0  
 
For purposes of computing the ratio of earnings to fixed charges, earnings represent earnings before income taxes and after-tax earnings of joint ventures, distributed income of equity investees, fixed charges, and amortization of capitalized interest, net of interest capitalized. Fixed charges represent gross interest expense (excluding interest on taxes) and subsidiary preferred distributions to minority interest holders, plus one-third (the proportion deemed representative of the interest factor) of rent expense.