Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - KROGER CO | Financial_Report.xls |
| EX-32.1 - EX-32.1 - KROGER CO | a14-22856_1ex32d1.htm |
| EX-31.1 - EX-31.1 - KROGER CO | a14-22856_1ex31d1.htm |
| EX-31.2 - EX-31.2 - KROGER CO | a14-22856_1ex31d2.htm |
| 10-Q - 10-Q - KROGER CO | a14-22856_110q.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 February 1, 2014 and for the three quarters ended November 8, 2014 and November 9, 2013.
|
|
|
November 8, |
|
November 9, |
|
February 1, |
|
February 2, |
|
January 28, |
|
January 29, |
|
January 30, |
| |||||||
|
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
|
2012 |
|
2011 |
|
2010 |
| |||||||
|
|
|
(40 weeks) |
|
(40 weeks) |
|
(52 weeks) |
|
(53 weeks) |
|
(52 weeks) |
|
(52 weeks) |
|
(52 weeks) |
| |||||||
|
|
|
(in millions of dollars) |
| |||||||||||||||||||
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Earnings before tax expense |
|
$ |
1,852 |
|
$ |
1,671 |
|
$ |
2,282 |
|
$ |
2,302 |
|
$ |
843 |
|
$ |
1,734 |
|
$ |
589 |
|
|
Fixed charges |
|
687 |
|
605 |
|
797 |
|
823 |
|
794 |
|
826 |
|
881 |
| |||||||
|
Capitalized interest |
|
(4 |
) |
(4 |
) |
(5 |
) |
(3 |
) |
(6 |
) |
(7 |
) |
(10 |
) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Pre-tax earnings before fixed charges |
|
$ |
2,535 |
|
$ |
2,272 |
|
$ |
3,074 |
|
$ |
3,122 |
|
$ |
1,631 |
|
$ |
2,553 |
|
$ |
1,460 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Interest |
|
$ |
377 |
|
$ |
340 |
|
$ |
448 |
|
$ |
465 |
|
$ |
441 |
|
$ |
455 |
|
$ |
512 |
|
|
Portion of rental payments deemed to be interest |
|
310 |
|
265 |
|
349 |
|
358 |
|
353 |
|
371 |
|
369 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Total fixed charges |
|
$ |
687 |
|
$ |
605 |
|
$ |
797 |
|
$ |
823 |
|
$ |
794 |
|
$ |
826 |
|
$ |
881 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Ratio of earnings to fixed charges |
|
3.7 |
|
3.8 |
|
3.9 |
|
3.8 |
|
2.1 |
|
3.1 |
|
1.7 |
| |||||||