Attached files
| file | filename |
|---|---|
| EX-32.2 - EX-32.2 - DOMINOS PIZZA INC | d531906dex322.htm |
| EX-32.1 - EX-32.1 - DOMINOS PIZZA INC | d531906dex321.htm |
| EX-31.2 - EX-31.2 - DOMINOS PIZZA INC | d531906dex312.htm |
| EX-31.1 - EX-31.1 - DOMINOS PIZZA INC | d531906dex311.htm |
| EX-23.1 - EX-23.1 - DOMINOS PIZZA INC | d531906dex231.htm |
| EX-21.1 - EX-21.1 - DOMINOS PIZZA INC | d531906dex211.htm |
| EX-10.61 - EX-10.61 - DOMINOS PIZZA INC | d531906dex1061.htm |
| EX-10.36 - EX-10.36 - DOMINOS PIZZA INC | d531906dex1036.htm |
| EX-10.8 - EX-10.8 - DOMINOS PIZZA INC | d531906dex108.htm |
| 10-K - FORM 10-K - DOMINOS PIZZA INC | d531906d10k.htm |
EXHIBIT 12.1
Domino’s Pizza, Inc.
Computation of Ratio of Earnings to Fixed Charges
| Fiscal years ended | ||||||||||||||||||||
| (dollars in thousands) |
December 29, 2013 |
December 28, 2014 |
January 3, 2016 |
January 1, 2017 |
December 31, 2017 |
|||||||||||||||
| Income before provision for income taxes |
$ | 225,099 | $ | 258,623 | $ | 306,215 | $ | 344,658 | $ | 400,153 | ||||||||||
| Fixed charges |
101,047 | 99,951 | 113,717 | 125,388 | 140,480 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings as defined |
$ | 326,146 | $ | 358,574 | $ | 419,932 | $ | 470,046 | $ | 540,633 | ||||||||||
| Fixed charges (1): |
||||||||||||||||||||
| Interest expense |
$ | 88,872 | $ | 86,881 | $ | 99,537 | $ | 110,069 | $ | 122,541 | ||||||||||
| Portion of rental expense representative of interest |
12,175 | 13,070 | 14,180 | 15,319 | 17,939 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges |
$ | 101,047 | $ | 99,951 | $ | 113,717 | $ | 125,388 | $ | 140,480 | ||||||||||
| Ratio of earnings to fixed charges |
3.2 | x | 3.6 | x | 3.7 | x | 3.7 | x | 3.8 | x | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (1) | Fixed charges are determined as defined in instructions for Item 503 of Regulation S-K and include interest expense and our estimate of interest included in rental expense (one-third of rent expense under operating leases). |