EX-7 7 a08-26982_1ex7.htm EX-7

 

Exhibit 7

 

Computation of consolidated ratio of earnings to fixed charges

 

The following table sets out the calculation ratio of earnings to fixed charges (unaudited) for the periods indicated. The ratios are calculated based on earnings and charges determined in accordance with A-IFRS.

 

 

 

30-Sep

 

30-Sep

 

30-Sep

 

30-Sep

 

 

 

2008

 

2007

 

2006

 

2005

 

 

 

(in millions of AUD except ratios)

 

 

 

 

 

 

 

 

 

 

 

Profit before income tax

 

5,219

 

5,148

 

4,547

 

4,172

 

Add fixed charges

 

21,958

 

15,849

 

12,529

 

10,365

 

Less minority interest in subsidiaries that have not incurred fixed charges

 

(73

)

(67

)

(54

)

(251

)

Earnings before tax and fixed charges

 

27,104

 

20,930

 

17,022

 

14,286

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

21,859

 

15,762

 

12,449

 

10,285

 

Portion of rent estimated to represent interest expense

 

99

 

87

 

80

 

80

 

Fixed charges

 

21,958

 

15,849

 

12,529

 

10,365

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

1.23

 

1.32

 

1.36

 

1.38