Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - ST JUDE MEDICAL, LLC | Financial_Report.xls |
| 10-Q - FORM 10-Q FOR THE QUARTER ENDED APRIL 2, 2011 - ST JUDE MEDICAL, LLC | stjude111369_10q.htm |
| EX-31.2 - CERTIFICATION OF CFO PURSUANT TO SECTION 302 - ST JUDE MEDICAL, LLC | stjude111369_ex31-2.htm |
| EX-32.2 - CERTIFICATION OF CFO PURSUANT TO SECTION 906 - ST JUDE MEDICAL, LLC | stjude111369_ex32-2.htm |
| EX-32.1 - CERTIFICATION OF CEO PURSUANT TO SECTION 906 - ST JUDE MEDICAL, LLC | stjude111369_ex32-1.htm |
| EX-31.1 - CERTIFICATION OF CEO PURSUANT TO SECTION 302 - ST JUDE MEDICAL, LLC | stjude111369_ex31-1.htm |
EXHIBIT 12
ST. JUDE MEDICAL, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(amounts in thousands of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
FISCAL YEAR |
||||||||||||||||
|
|
|
|
2010 |
|
2009 |
|
2008 |
|
2007 |
|
2006 |
|
|||||||
|
EARNINGS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes |
|
$ |
295,566 |
|
$ |
1,208,803 |
|
$ |
1,057,393 |
|
$ |
580,768 |
|
$ |
710,276 |
|
$ |
706,063 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (1) |
|
|
17,567 |
|
|
67,372 |
|
|
45,603 |
|
|
72,554 |
|
|
72,258 |
|
|
48,461 |
|
|
Rent interest factor (2) |
|
|
3,028 |
|
|
12,113 |
|
|
11,183 |
|
|
9,527 |
|
|
9,144 |
|
|
8,190 |
|
|
TOTAL FIXED CHARGES |
|
|
20,595 |
|
|
79,485 |
|
|
56,786 |
|
|
82,081 |
|
|
81,402 |
|
|
56,651 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS BEFORE INCOME TAXES AND FIXED CHARGES |
|
$ |
316,161 |
|
$ |
1,288,288 |
|
$ |
1,114,179 |
|
$ |
662,849 |
|
$ |
791,678 |
|
$ |
762,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RATIO OF EARNINGS TO FIXED CHARGES |
|
|
15.4 |
|
|
16.2 |
|
|
19.6 |
|
|
8.1 |
|
|
9.7 |
|
|
13.5 |
|
|
|
|
|
|
|
(1) |
Interest expense consists of interest on indebtedness and amortization of debt issuance costs. |
|
|
(2) |
Approximately one-third of rental expense is deemed representative of the interest factor. |