Attached files
| file | filename |
|---|---|
| EX-31.1 - EX-31.1 - KROGER CO | kr-20170520ex311c87d70.htm |
| 10-Q - 10-Q - KROGER CO | kr-20170520x10q.htm |
| EX-32.1 - EX-32.1 - KROGER CO | kr-20170520ex32111ddeb.htm |
| EX-31.2 - EX-31.2 - KROGER CO | kr-20170520ex312bfe86e.htm |
| EX-10.1 - EX-10.1 - KROGER CO | kr-20170520ex101c55fc2.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 quarters ended May 20, 2017 and May 21, 2016.
|
|
|
May 20, |
|
May 21, |
|
January 28, |
|
January 30, |
|
January 31, |
|
February 1, |
|
February 2, |
|||||||
|
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
2015 |
|
2014 |
|
2013 |
|||||||
|
|
|
(16 weeks) |
|
(16 weeks) |
|
(52 weeks) |
|
(52 weeks) |
|
(52 weeks) |
|
(52 weeks) |
|
(53 weeks) |
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before tax expense |
|
$ |
445 |
|
$ |
1,045 |
|
$ |
2,914 |
|
$ |
3,094 |
|
$ |
2,649 |
|
$ |
2,282 |
|
$ |
2,302 |
|
Fixed charges |
|
|
336 |
|
|
308 |
|
|
1,037 |
|
|
903 |
|
|
896 |
|
|
797 |
|
|
823 |
|
Capitalized interest |
|
|
(5) |
|
|
(4) |
|
|
(13) |
|
|
(9) |
|
|
(5) |
|
|
(5) |
|
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax earnings before fixed charges |
|
$ |
776 |
|
$ |
1,349 |
|
$ |
3,938 |
|
$ |
3,988 |
|
$ |
3,540 |
|
$ |
3,074 |
|
$ |
3,122 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
$ |
182 |
|
$ |
159 |
|
$ |
535 |
|
$ |
491 |
|
$ |
493 |
|
$ |
448 |
|
$ |
465 |
|
Portion of rental payments deemed to be interest |
|
|
154 |
|
|
149 |
|
|
502 |
|
|
412 |
|
|
403 |
|
|
349 |
|
|
358 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed charges |
|
$ |
336 |
|
$ |
308 |
|
$ |
1,037 |
|
$ |
903 |
|
$ |
896 |
|
$ |
797 |
|
$ |
823 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges |
|
|
2.3 |
|
|
4.4 |
|
|
3.8 |
|
|
4.4 |
|
|
4.0 |
|
|
3.9 |
|
|
3.8 |
1