Attached files
| file | filename |
|---|---|
| EX-32.2 - EX-32.2 - DOMINOS PIZZA INC | d350071dex322.htm |
| EX-32.1 - EX-32.1 - DOMINOS PIZZA INC | d350071dex321.htm |
| EX-31.2 - EX-31.2 - DOMINOS PIZZA INC | d350071dex312.htm |
| EX-31.1 - EX-31.1 - DOMINOS PIZZA INC | d350071dex311.htm |
| EX-23.1 - EX-23.1 - DOMINOS PIZZA INC | d350071dex231.htm |
| EX-21.1 - EX-21.1 - DOMINOS PIZZA INC | d350071dex211.htm |
| EX-10.49 - EX-10.49 - DOMINOS PIZZA INC | d350071dex1049.htm |
| EX-10.31 - EX-10.31 - DOMINOS PIZZA INC | d350071dex1031.htm |
| EX-10.7 - EX-10.7 - DOMINOS PIZZA INC | d350071dex107.htm |
| EX-10.6 - EX-10.6 - DOMINOS PIZZA INC | d350071dex106.htm |
| EX-10.5 - EX-10.5 - DOMINOS PIZZA INC | d350071dex105.htm |
| EX-10.4 - EX-10.4 - DOMINOS PIZZA INC | d350071dex104.htm |
| EX-10.3 - EX-10.3 - DOMINOS PIZZA INC | d350071dex103.htm |
| 10-K - FORM 10-K - DOMINOS PIZZA INC | d350071d10k.htm |
EXHIBIT 12.1
Domino’s Pizza, Inc.
Computation of Ratio of Earnings to Fixed Charges
| Fiscal years ended | ||||||||||||||||||||
| (dollars in thousands) |
December 30, 2012 |
December 29, 2013 |
December 28, 2014 |
January 3, 2016 |
January 1, 2017 |
|||||||||||||||
| Income before provision for income taxes |
$ | 181,187 | $ | 225,099 | $ | 258,623 | $ | 306,215 | $ | 344,658 | ||||||||||
| Fixed charges |
113,483 | 101,047 | 99,951 | 113,717 | 125,388 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings as defined |
$ | 294,670 | $ | 326,146 | $ | 358,574 | $ | 419,932 | $ | 470,046 | ||||||||||
| Fixed charges (1): |
||||||||||||||||||||
| Interest expense |
$ | 101,448 | $ | 88,872 | $ | 86,881 | $ | 99,537 | $ | 110,069 | ||||||||||
| Portion of rental expense representative of interest |
12,035 | 12,175 | 13,070 | 14,180 | 15,319 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total fixed charges |
$ | 113,483 | $ | 101,047 | $ | 99,951 | $ | 113,717 | $ | 125,388 | ||||||||||
| Ratio of earnings to fixed charges |
2.6 | x | 3.2 | x | 3.6 | x | 3.7 | x | 3.7 | 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). |