Attached files
| file | filename |
|---|---|
| EX-2.3 - EXHIBIT 2.3 - WALGREEN CO | ex2_3.htm |
| EX-32.1 - EXHIBIT 32.1 - WALGREEN CO | ex32_1.htm |
| EX-31.2 - EXHIBIT 31.2 - WALGREEN CO | ex31_2.htm |
| EX-31.1 - EXHIBIT 31.1 - WALGREEN CO | ex31_1.htm |
| EX-32.2 - EXHIBIT 32.2 - WALGREEN CO | ex32_2.htm |
| EXCEL - IDEA: XBRL DOCUMENT - WALGREEN CO | Financial_Report.xls |
| 10-Q - WALGREEN CO 10-Q 11-30-2014 - WALGREEN CO | form10q.htm |
Exhibit 12
Walgreen Co
Computation of Historical Ratios of Earnings to Fixed Charges (a)
(in millions, except ratio data)
|
Three Months Ended,
|
Twelve Months Ended,
|
|||||||||||||||||||||||
|
November 30, 2014
|
2014
|
2013
|
2012
|
2011
|
2010
|
|||||||||||||||||||
|
Income before income tax provision
|
$
|
1,135
|
$
|
3,557
|
$
|
3,895
|
$
|
3,376
|
$
|
4,294
|
$
|
3,373
|
||||||||||||
|
Add:
|
||||||||||||||||||||||||
|
Minority Interests
|
-
|
-
|
5
|
-
|
-
|
-
|
||||||||||||||||||
|
Fixed charges
|
432
|
1,376
|
1,383
|
1,260
|
1,212
|
1,100
|
||||||||||||||||||
|
Amortization of capitalized interest
|
1
|
6
|
7
|
6
|
5
|
-
|
||||||||||||||||||
|
Less:
|
||||||||||||||||||||||||
|
Equity earnings
|
(151
|
)
|
(617
|
)
|
(344
|
)
|
-
|
-
|
-
|
|||||||||||||||
|
Capitalized interest
|
(12
|
)
|
(6
|
)
|
(7
|
)
|
(9
|
)
|
(10
|
)
|
(12
|
)
|
||||||||||||
|
Earnings as defined
|
$
|
1,405
|
$
|
4,316
|
$
|
4,939
|
$
|
4,633
|
$
|
5,501
|
$
|
4,461
|
||||||||||||
|
Interest expense, net of capitalized interest
|
$
|
57
|
$
|
168
|
$
|
193
|
$
|
94
|
$
|
77
|
$
|
90
|
||||||||||||
|
Capitalized interest
|
12
|
6
|
7
|
9
|
10
|
12
|
||||||||||||||||||
|
Portions of rentals representative of the interest factor
|
363
|
1,202
|
1,183
|
1,157
|
1,125
|
998
|
||||||||||||||||||
|
Fixed charges as defined
|
$
|
432
|
$
|
1,376
|
$
|
1,383
|
$
|
1,260
|
$
|
1,212
|
$
|
1,100
|
||||||||||||
|
Ratio of earnings to fixed charges
|
3.25
|
3.14
|
3.57
|
3.68
|
4.54
|
4.06
|
||||||||||||||||||
|
(a)
|
For the purpose of computing these ratios, "earnings" consist of earnings before income tax provision and before adjustment for income or loss from equity investees, interest, distributed income of equity-method investees, and the portions of rentals representative of the interest factor. "Fixed charges" consist of interest expense (which includes amortization of capitalized debt issuance costs), capitalized interest and the portions of rentals representative of the interest factor.
|