EX-12.1 2 medtronic113060s1_ex12-1.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

 

  

Exhibit 12.1

MEDTRONIC, INC. COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

 

The ratio of earnings to fixed charges for the fiscal years ended April 29, 2011, April 30, 2010, April 24, 2009, April 25, 2008, April 27, 2007, and April 28, 2006 was computed based on Medtronic’s historical consolidated financial information included in Medtronic’s most recent Annual Report incorporated by reference on Form 10-K.

 

   Year ended
April 29,
2011
  Year ended
April 30,
2010
  Year ended
April 24,
2009
  Year ended
April 25,
2008
  Year ended
April 27,
2007
  Year ended
April 28,
2006
Earnings:                              
Net earnings  $3,096   $3,099   $2,070   $2,138   $2,703   $2,519 
Income taxes   627    870    370    602    658    598 
Minority interest loss/(income)   8    7    1             
Capitalized interest (1)   (4)   (4)   (5)   (10)   (3)   (3)
   $3,727   $3,972   $2,436   $2,730   $3,358   $3,114 
Fixed Charges:                              
Interest expense (2)  $450   $402   $371   $400   $383   $162 
Capitalized interest (1)   4    4    5    10    3    3 
Amortization of debt issuance costs (3)   14    11    15    15    17    7 
Rent interest factor (4)   44    46    45    41    34    26 
   $512   $463   $436   $466   $437   $198 
Earnings before income taxes and fixed charges  $4,239   $4,435   $2,872   $3,196   $3,795   $3,312 
Ratio of earnings to fixed charges   8    10    7    7    9    17 

 

(1) Capitalized interest relates to construction projects in process.

(2) Interest expense consists of interest on indebtedness.

(3) Represents the amortization of debt issuance costs incurred in connection with the Company’s registered debt securities. See Note 8 to the consolidated financial statements for further information regarding the debt securities.

(4) Approximately one-third of rental expense is deemed representative of the interest factor.