Attached files

file filename
EX-32.2 - EXHIBIT 32.2 - Walgreens Boots Alliance, Inc.a32818exhibit322.htm
EX-32.1 - EXHIBIT 32.1 - Walgreens Boots Alliance, Inc.a32818exhibit321.htm
EX-31.2 - EXHIBIT 31.2 - Walgreens Boots Alliance, Inc.a32818exhibit312.htm
EX-31.1 - EXHIBIT 31.1 - Walgreens Boots Alliance, Inc.a32818exhibit311.htm
10-Q - 10-Q - Walgreens Boots Alliance, Inc.wba-2018228x10q.htm


Exhibit 12
Walgreens Boots Alliance, Inc.
Computation of Historical Ratios of Earnings to Fixed Charges (a)
(in millions, except ratio data)

 
Six months ended
 
Twelve Months Ended,
 
February 28, 2018
 
2017
 
2016
 
2015
 
2014
 
2013
Income before income tax provision
$
2,875

 
$
4,853

 
$
5,144

 
$
5,311

 
$
3,557

 
$
4,047

Add:
 
 
 
 
 
 
 
 
 
 
 
Minority Interests

 

 

 

 

 
5

Fixed Charges
1,150

 
2,379

 
2,367

 
2,054

 
1,376

 
1,383

Amortization of capitalized interest

 

 

 
1

 
6

 
7

Less:
 
 
 
 
 
 
 
 
 
 
 
Equity earnings
(47
)
 
(61
)
 
(37
)
 
(315
)
 
(617
)
 
(496
)
Capitalized interest

 

 

 
(1
)
 
(6
)
 
(7
)
Earnings as defined
$
3,978

 
$
7,171

 
$
7,474

 
$
7,050

 
$
4,316

 
$
4,939

 
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net of capitalized interest
$
300

 
$
728

 
$
628

 
$
632

 
$
168

 
$
193

Capitalized interest

 

 

 
1

 
6

 
7

Portions of rentals representative of the interest factor
850

 
1,651

 
1,739

 
1,421

 
1,202

 
1,183

Fixed charges as defined
$
1,150

 
$
2,379

 
$
2,367

 
$
2,054

 
$
1,376

 
$
1,383

 
 
 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges
3.46

 
3.01

 
3.16

 
3.43

 
3.14

 
3.57


(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.