EX-12.1 8 a2057822zex-12_1.htm EXHIBIT 12.1 Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.1


HORMEL FOODS CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(dollars in thousands)

 
  Quarter Ended
Last Saturday
of April

  Year Ended Last Saturday
of October

 
 
  2001
  2000
  2000
  1999
  1998*
  1997
  1996
 
Earnings Before Income Taxes(1)   61,026   56,644   264,381   251,473   217,336   170,861   125,474  

Fixed Charges(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest on Indebtedness   7,164   4,339   14,906   13,746   13,692   15,043   1,619  
  Interest Factor of Rental Expense   1,606   1,195   5,366   4,937   4,971   5,100   4,492  
   
 
 
 
 
 
 
 
Total Fixed Charges   8,770   5,534   20,272   18,683   18,663   20,143   6,111  

Total Available Earnings

 

69,796

 

62,178

 

284,653

 

270,156

 

235,999

 

191,004

 

131,585

 
   
 
 
 
 
 
 
 

Ratio of Earnings to Fixed Charges

 

8.0

x

11.2

x

14.0

x

14.5

x

12.6

x

9.5

x

21.5

x

(1)
As defined in Item 503(d) of Regulations S-K.

*
1998 results include a gain of $28.4 million from the sale of our gelatin plant located in Davenport, Iowa.



QuickLinks

HORMEL FOODS CORPORATION COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (dollars in thousands)