Attached files
| file | filename |
|---|---|
| EX-10.2 - EX-10.2 - KROGER CO | kr-20170812ex1024597ae.htm |
| EX-31.1 - EX-31.1 - KROGER CO | kr-20170812ex311296eb4.htm |
| EX-32.1 - EX-32.1 - KROGER CO | kr-20170812ex32181e4ed.htm |
| EX-31.2 - EX-31.2 - KROGER CO | kr-20170812ex312bd4810.htm |
| 10-Q - 10-Q - KROGER CO | kr-20170812x10q.htm |
EXHIBIT 99.1
Schedule of computation of ratio of earnings to fixed charges of The Kroger Co. and consolidated subsidiary companies for the five fiscal years ended January 28, 2017 and for the first two quarters ended August 12, 2017 and August 13, 2016.
|
|
|
August 12, |
|
August 13, |
|
January 28, |
|
January 30, |
|
January 31, |
|
February 1, |
|
February 2, |
|||||||
|
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
2015 |
|
2014 |
|
2013 |
|||||||
|
|
|
(28 weeks) |
|
(28 weeks) |
|
(52 weeks) |
|
(52 weeks) |
|
(52 weeks) |
|
(52 weeks) |
|
(53 weeks) |
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before tax expense |
|
$ |
985 |
|
$ |
1,594 |
|
$ |
2,914 |
|
$ |
3,094 |
|
$ |
2,649 |
|
$ |
2,282 |
|
$ |
2,302 |
|
Fixed charges |
|
|
606 |
|
|
545 |
|
|
1,037 |
|
|
903 |
|
|
896 |
|
|
797 |
|
|
823 |
|
Capitalized interest |
|
|
(8) |
|
|
(8) |
|
|
(13) |
|
|
(9) |
|
|
(5) |
|
|
(5) |
|
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax earnings before fixed charges |
|
$ |
1,583 |
|
$ |
2,131 |
|
$ |
3,938 |
|
$ |
3,988 |
|
$ |
3,540 |
|
$ |
3,074 |
|
$ |
3,122 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
$ |
323 |
|
$ |
279 |
|
$ |
535 |
|
$ |
491 |
|
$ |
493 |
|
$ |
448 |
|
$ |
465 |
|
Portion of rental payments deemed to be interest |
|
|
283 |
|
|
266 |
|
|
502 |
|
|
412 |
|
|
403 |
|
|
349 |
|
|
358 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed charges |
|
$ |
606 |
|
$ |
545 |
|
$ |
1,037 |
|
$ |
903 |
|
$ |
896 |
|
$ |
797 |
|
$ |
823 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges |
|
|
2.6 |
|
|
3.9 |
|
|
3.8 |
|
|
4.4 |
|
|
4.0 |
|
|
3.9 |
|
|
3.8 |
1