Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - INGRAM MICRO INC | Financial_Report.xls |
| EX-32.1 - EXHIBIT 32.1 - INGRAM MICRO INC | im-ex321x2014x10k.htm |
| EX-31.2 - EXHIBIT 31.2 - INGRAM MICRO INC | im-ex312x2014x10k.htm |
| EX-31.1 - EXHIBIT 31.1 - INGRAM MICRO INC | im-ex311x2014x10k.htm |
| EX-21.1 - EXHIBIT 21.1 - INGRAM MICRO INC | im-ex211x2014x10k.htm |
| EX-23.1 - EXHIBIT 23.1 - INGRAM MICRO INC | im-ex231x2014x10k.htm |
| EX-10.35 - EXHIBIT 10.35 - INGRAM MICRO INC | im-ex1035xamendno4x2014x10k.htm |
| 10-K - 10-K - INGRAM MICRO INC | im201410k.htm |
| EX-10.49 - EXHIBIT 10.49 - INGRAM MICRO INC | im-ex1049x2014x10k_401k.htm |
Exhibit 12.1
Ingram Micro Inc.
Computation of Ratio of Earnings to Fixed Charges
(Dollars in 000s, except ratios)
Fiscal Year Ended | ||||||||||||||||||||
January 3, 2015 | December 28, 2013 | December 29, 2012 | December 31, 2011 | January 1, 2011 | ||||||||||||||||
Fixed charges: | ||||||||||||||||||||
Interest expense and amortized premiums, discounts and capitalized expenses related to indebtedness | $ | 77,728 | $ | 59,165 | $ | 55,690 | $ | 52,509 | $ | 39,259 | ||||||||||
Estimated interest within rental expense (A) | 39,297 | 37,903 | 32,223 | 31,242 | 29,828 | |||||||||||||||
Total fixed charges | $ | 117,025 | $ | 97,068 | $ | 87,913 | $ | 83,751 | $ | 69,087 | ||||||||||
Earnings: | ||||||||||||||||||||
Income before income taxes | 394,751 | 436,099 | 396,184 | 387,871 | 438,061 | |||||||||||||||
Fixed charges | 117,025 | 97,068 | 87,913 | 83,751 | 69,087 | |||||||||||||||
Total earnings | $ | 511,776 | $ | 533,167 | $ | 484,097 | $ | 471,622 | $ | 507,148 | ||||||||||
Ratio of earnings to fixed charges | 4.4 | 5.5 | 5.5 | 5.6 | 7.3 | |||||||||||||||
(A) Interest is estimated at 33% of rental charges, which considers the mix of building and equipment rental and assumption of average debt service cost over the assumed life of the related property