Attached files
file | filename |
---|---|
EX-21.1 - EXHIBIT 21.1 - Albertsons Companies, Inc. | acify17ex211.htm |
10-K - 10-K - Albertsons Companies, Inc. | acify1710-k.htm |
EX-32.1 - EXHIBIT 32.1 - Albertsons Companies, Inc. | acify17ex321.htm |
EX-31.2 - EXHIBIT 31.2 - Albertsons Companies, Inc. | acify17ex312.htm |
EX-31.1 - EXHIBIT 31.1 - Albertsons Companies, Inc. | acify17ex311.htm |
EX-14.1 - EXHIBIT 14.1 - Albertsons Companies, Inc. | acify17ex141.htm |
Exhibit 12.1
Albertsons Companies, Inc. and Subsidiaries
Computation of Ratio of Earnings to Fixed Charges
(in millions, except ratio)
(unaudited)
Fiscal 2017 | Fiscal 2016 | Fiscal 2015 | Fiscal 2014 | Fiscal 2013 | |||||||||||||||
Earnings: | |||||||||||||||||||
Pre-tax (loss) income | $ | (917.5 | ) | $ | (463.6 | ) | $ | (541.8 | ) | $ | (1,378.6 | ) | $ | 1,140.5 | |||||
Income from unconsolidated affiliates (1) | 13.3 | 17.5 | 14.4 | 1.1 | — | ||||||||||||||
(Loss) income before tax and unconsolidated affiliate | (930.8 | ) | (481.1 | ) | (556.2 | ) | (1,379.7 | ) | 1,140.5 | ||||||||||
Plus: fixed charges | |||||||||||||||||||
Interest expense, net (2) | 874.8 | 1,003.8 | 950.5 | 633.2 | 390.1 | ||||||||||||||
Capitalized interest | 6.4 | 7.8 | 2.1 | 0.5 | 0.1 | ||||||||||||||
Portion of rent expense deemed to be interest | 281.2 | 268.5 | 260.4 | 125.3 | 101.4 | ||||||||||||||
Interest income | 6.8 | 3.9 | 7.4 | 1.4 | 1.6 | ||||||||||||||
Charges related to guarantee obligations | — | 1.6 | 30.6 | — | — | ||||||||||||||
Total fixed charges | 1,169.2 | 1,285.6 | 1,251.0 | 760.4 | 493.2 | ||||||||||||||
Less: capitalized interest | (6.4 | ) | (7.8 | ) | (2.1 | ) | (0.5 | ) | (0.1 | ) | |||||||||
Earnings: | $ | 232.0 | $ | 796.7 | $ | 692.7 | $ | (619.8 | ) | $ | 1,633.6 | ||||||||
Fixed Charges: | $ | 1,169.2 | $ | 1,285.6 | $ | 1,251.0 | $ | 760.4 | $ | 493.2 | |||||||||
Ratio of earnings to fixed charges (3) | — | — | — | — | 3.3 |
(1) Represents earnings related to the Company’s investments in unconsolidated affiliates.
(2) Interest expense, net does not include interest relating to liabilities for uncertain tax positions, which the Company records as a component of income tax expense.
(3) Due to the Company’s losses during fiscal 2017, fiscal 2016, fiscal 2015 and fiscal 2014, the ratio coverage was less than 1:1 in each of those periods. The Company would have needed to generate additional earnings of $937.2 million, $488.9 million, $558.3 million and $1,380.2 million during fiscal 2017, fiscal 2016, fiscal 2015 and fiscal 2014, respectively, in order to achieve a coverage ratio of 1:1 during those periods.