Attached files
| file | filename |
|---|---|
| 10-Q - 10-Q - AUTOZONE INC | d98798d10q.htm |
| EX-32.2 - EX-32.2 - AUTOZONE INC | d98798dex322.htm |
| EX-15.1 - EX-15.1 - AUTOZONE INC | d98798dex151.htm |
| EX-31.2 - EX-31.2 - AUTOZONE INC | d98798dex312.htm |
| EX-31.1 - EX-31.1 - AUTOZONE INC | d98798dex311.htm |
| EX-32.1 - EX-32.1 - AUTOZONE INC | d98798dex321.htm |
Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges
(Unaudited)
(in thousands, except ratios)
| Twelve Weeks Ended | ||||||||
| November 21, 2015 |
November 22, 2014 |
|||||||
| Earnings: |
||||||||
| Income before income taxes |
$ | 402,985 | $ | 371,502 | ||||
| Fixed charges |
55,533 | 56,800 | ||||||
| Less: Capitalized interest |
(165 | ) | (162 | ) | ||||
|
|
|
|
|
|||||
| Adjusted earnings |
$ | 458,353 | $ | 428,140 | ||||
|
|
|
|
|
|||||
| Fixed charges: |
||||||||
| Gross interest expense |
$ | 33,859 | $ | 35,987 | ||||
| Amortization of debt origination fees |
1,726 | 1,521 | ||||||
| Interest portion of rent expense |
19,948 | 19,292 | ||||||
|
|
|
|
|
|||||
| Fixed charges |
$ | 55,533 | $ | 56,800 | ||||
|
|
|
|
|
|||||
| Ratio of earnings to fixed charges |
8.3 | 7.5 | ||||||
|
|
|
|
|
|||||
| Fiscal Year Ended August | ||||||||||||||||||||
| 2015 (52 weeks) |
2014 (52 weeks) |
2013 (53 weeks) |
2012 (52 weeks) |
2011 (52 weeks) |
||||||||||||||||
| Earnings: |
||||||||||||||||||||
| Income before income taxes |
$ | 1,802,612 | $ | 1,662,714 | $ | 1,587,683 | $ | 1,452,986 | $ | 1,324,246 | ||||||||||
| Fixed charges |
236,996 | 249,513 | 265,108 | 250,056 | 240,329 | |||||||||||||||
| Less: Capitalized interest |
(963 | ) | (1,041 | ) | (1,303 | ) | (1,245 | ) | (1,059 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted earnings |
$ | 2,038,645 | $ | 1,911,186 | $ | 1,851,488 | $ | 1,701,797 | $ | 1,563,516 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges: |
||||||||||||||||||||
| Gross interest expense |
$ | 146,777 | $ | 163,544 | $ | 180,085 | $ | 170,481 | $ | 164,712 | ||||||||||
| Amortization of debt origination fees |
6,230 | 6,856 | 8,239 | 8,066 | 8,962 | |||||||||||||||
| Interest portion of rent expense |
83,989 | 79,113 | 76,784 | 71,509 | 66,655 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges |
$ | 236,996 | $ | 249,513 | $ | 265,108 | $ | 250,056 | $ | 240,329 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of earnings to fixed charges |
8.6 | 7.7 | 7.0 | 6.8 | 6.5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||