Attached files
| file | filename |
|---|---|
| 10-Q - FORM 10-Q - AUTOZONE INC | d353463d10q.htm |
| EX-15.1 - EX-15.1 - AUTOZONE INC | d353463dex151.htm |
| EX-31.1 - EX-31.1 - AUTOZONE INC | d353463dex311.htm |
| EXCEL - IDEA: XBRL DOCUMENT - AUTOZONE INC | Financial_Report.xls |
| EX-32.1 - EX-32.1 - AUTOZONE INC | d353463dex321.htm |
| EX-31.2 - EX-31.2 - AUTOZONE INC | d353463dex312.htm |
| EX-32.2 - EX-32.2 - AUTOZONE INC | d353463dex322.htm |
Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges
(Unaudited)
(in thousands, except ratios)
| Thirty-Six Weeks Ended | ||||||||
| May 5, 2012 |
May 7, 2011 |
|||||||
| Earnings: |
||||||||
| Income before income taxes |
$ | 951,075 | $ | 854,049 | ||||
| Fixed charges |
168,716 | 164,752 | ||||||
| Less: Capitalized interest |
(668 | ) | (532 | ) | ||||
|
|
|
|
|
|||||
| Adjusted earnings |
$ | 1,119,123 | $ | 1,018,269 | ||||
|
|
|
|
|
|||||
| Fixed charges: |
||||||||
| Gross interest expense |
$ | 114,008 | $ | 112,794 | ||||
| Amortization of debt expense |
5,426 | 6,060 | ||||||
| Interest portion of rent expense |
49,282 | 45,898 | ||||||
|
|
|
|
|
|||||
| Fixed charges |
$ | 168,716 | $ | 164,752 | ||||
|
|
|
|
|
|||||
| Ratio of earnings to fixed charges |
6.6 | 6.2 | ||||||
|
|
|
|
|
|||||
| Fiscal Year Ended August | ||||||||||||||||||||
| 2011 (52 weeks) |
2010 (52 weeks) |
2009 (52 weeks) |
2008 (53 weeks) |
2007 (52 weeks) |
||||||||||||||||
| Earnings: |
||||||||||||||||||||
| Income before income taxes |
$ | 1,324,246 | $ | 1,160,505 | $ | 1,033,746 | $ | 1,007,389 | $ | 936,150 | ||||||||||
| Fixed charges |
240,329 | 223,608 | 204,017 | 173,311 | 170,852 | |||||||||||||||
| Less: Capitalized interest |
(1,059 | ) | (1,093 | ) | (1,301 | ) | (1,313 | ) | (1,376 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted earnings |
$ | 1,563,516 | $ | 1,383,020 | $ | 1,236,462 | $ | 1,179,387 | $ | 1,105,626 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges: |
||||||||||||||||||||
| Gross interest expense |
$ | 164,712 | $ | 156,135 | $ | 143,860 | $ | 120,006 | $ | 121,592 | ||||||||||
| Amortization of debt expense |
8,962 | 6,495 | 3,644 | 1,837 | 1,719 | |||||||||||||||
| Interest portion of rent expense |
66,655 | 60,978 | 56,513 | 51,468 | 47,541 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges |
$ | 240,329 | $ | 223,608 | $ | 204,017 | $ | 173,311 | $ | 170,852 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of earnings to fixed charges |
6.5 | 6.2 | 6.1 | 6.8 | 6.5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||