Attached files
| file | filename |
|---|---|
| EX-32.1 - EX-32.1 - KROGER CO | kr-20180818ex3215f4311.htm |
| EX-31.2 - EX-31.2 - KROGER CO | kr-20180818ex31201c0e3.htm |
| EX-31.1 - EX-31.1 - KROGER CO | kr-20180818ex3117a9bd3.htm |
| EX-10.1 - EX-10.1 - KROGER CO | kr-20180818ex1015e021a.htm |
| 10-Q - 10-Q - KROGER CO | kr-20180818x10q.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 3, 2018 and for the first two quarters ended August 18, 2018 and August 12, 2017.
|
|
|
August 18, |
|
August 12, |
|
February 3, |
|
January 28, |
|
January 30, |
|
January 31, |
|
February 1, |
|||||||
|
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
|
2016 |
|
2015 |
|
2014 |
|||||||
|
|
|
(28 weeks) |
|
(28 weeks) |
|
(53 weeks) |
|
(52 weeks) |
|
(52 weeks) |
|
(52 weeks) |
|
(52 weeks) |
|||||||
|
(In millions, except ratio) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before tax expense |
|
$ |
3,262 |
|
$ |
985 |
|
$ |
1,484 |
|
$ |
2,914 |
|
$ |
3,094 |
|
$ |
2,649 |
|
$ |
2,282 |
|
Fixed charges |
|
|
615 |
|
|
606 |
|
|
1,132 |
|
|
1,037 |
|
|
903 |
|
|
896 |
|
|
797 |
|
Capitalized interest |
|
|
(5) |
|
|
(8) |
|
|
(12) |
|
|
(13) |
|
|
(9) |
|
|
(5) |
|
|
(5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax earnings before fixed charges |
|
$ |
3,872 |
|
$ |
1,583 |
|
$ |
2,604 |
|
$ |
3,938 |
|
$ |
3,988 |
|
$ |
3,540 |
|
$ |
3,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
$ |
341 |
|
$ |
323 |
|
$ |
613 |
|
$ |
535 |
|
$ |
491 |
|
$ |
493 |
|
$ |
448 |
|
Portion of rental payments deemed to be interest |
|
|
274 |
|
|
283 |
|
|
519 |
|
|
502 |
|
|
412 |
|
|
403 |
|
|
349 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed charges |
|
$ |
615 |
|
$ |
606 |
|
$ |
1,132 |
|
$ |
1,037 |
|
$ |
903 |
|
$ |
896 |
|
$ |
797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges |
|
|
6.3 |
|
|
2.6 |
|
|
2.3 |
|
|
3.8 |
|
|
4.4 |
|
|
4.0 |
|
|
3.9 |
1