Attached files
| file | filename |
|---|---|
| 10-Q - FORM 10-Q - AUTOZONE INC | d511750d10q.htm |
| EX-32.2 - EX-32.2 - AUTOZONE INC | d511750dex322.htm |
| EX-31.1 - EX-31.1 - AUTOZONE INC | d511750dex311.htm |
| EX-15.1 - EX-15.1 - AUTOZONE INC | d511750dex151.htm |
| EX-32.1 - EX-32.1 - AUTOZONE INC | d511750dex321.htm |
| EX-31.2 - EX-31.2 - AUTOZONE INC | d511750dex312.htm |
Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges
(Unaudited)
(in thousands, except ratios)
| Thirty-Six Weeks Ended | ||||||||||
| May 5, 2018 | May 6, 2017 | |||||||||
| Earnings: |
||||||||||
| Income before income taxes |
$ | 1,099,431 | $ | 1,269,262 | ||||||
| Asset impairments |
193,162 | – | ||||||||
| Fixed charges |
192,903 | 170,652 | ||||||||
| Less: Capitalized interest |
(974 | ) | (736 | ) | ||||||
|
|
|
|
|
|||||||
| Adjusted earnings |
$ | 1,484,522 | $ | 1,439,178 | ||||||
|
|
|
|
|
|||||||
| Fixed charges: |
||||||||||
| Gross interest expense |
$ | 118,784 | $ | 100,203 | ||||||
| Amortization of debt origination fees |
5,858 | 5,802 | ||||||||
| Interest portion of rent expense |
68,261 | 64,647 | ||||||||
|
|
|
|
|
|||||||
| Fixed charges |
$ | 192,903 | $ | 170,652 | ||||||
|
|
|
|
|
|||||||
| Ratio of earnings to fixed charges |
7.7 | 8.4 | ||||||||
|
|
|
|
|
|||||||
| 2017 (52 weeks) |
2016 (52 weeks) |
2015 (52 weeks) |
2014 (52 weeks) |
2013 (53 weeks) |
||||||||||||||||
| Earnings: |
||||||||||||||||||||
| Income before income taxes |
$ | 1,925,489 | $ | 1,912,714 | $ | 1,802,612 | $ | 1,662,714 | $ | 1,587,683 | ||||||||||
| Fixed charges |
253,751 | 238,389 | 236,996 | 249,513 | 265,108 | |||||||||||||||
| Less: Capitalized interest |
(1,247 | ) | (909 | ) | (963 | ) | (1,041 | ) | (1,303 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted earnings |
$ | 2,177,993 | $ | 2,150,194 | $ | 2,038,645 | $ | 1,911,186 | $ | 1,851,488 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges: |
||||||||||||||||||||
| Gross interest expense |
$ | 150,960 | $ | 142,981 | $ | 146,777 | $ | 163,544 | $ | 180,085 | ||||||||||
| Amortization of debt origination fees |
8,369 | 7,980 | 6,230 | 6,856 | 8,239 | |||||||||||||||
| Interest portion of rent expense |
94,422 | 87,428 | 83,989 | 79,113 | 76,784 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges |
$ | 253,751 | $ | 238,389 | $ | 236,996 | $ | 249,513 | $ | 265,108 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of earnings to fixed charges |
8.6 | 9.0 | 8.6 | 7.7 | 7.0 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||