EX-12.1 5 d570900dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

RATIO OF EARNINGS TO FIXED CHARGES

Our ratio of earnings to fixed charges for each of the last five fiscal years are set forth below.

 

     For the Fiscal Year Ended May  
     2013     2012     2011     2010     2009  
     (dollars in millions, except per share amounts)  

Earnings

          

Income from continuing operations before income taxes and equity method investment earnings

   $ 1,148.8      $ 625.2        1,226.1        900.5        771.9   

Add (deduct):

          

Fixed charges

     338.7        258.2        273.5        301.6        314.1   

Distributed income of equity method investees

     26.4        27.4        13.3        30.6        41.4   

Capitalized interest

     (6.1     (5.6     (11.6     (12.2     (3.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings available for fixed charges (a)

   $ 1,507.8      $ 905.2      $ 1,501.3      $ 1,220.5      $ 1,124.3   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges:

          

Interest expense

     278.6      $ 208.0      $ 219.7      $ 246.0      $ 264.3   

Capitalized interest

     6.1        5.6        11.6        12.2        3.1   

One third of rental expense (1)

     54.0        44.6        42.2        43.4        46.7   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges (b)

     338.7      $ 258.2      $ 273.5      $ 301.6      $ 314.1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges (a/b)

     4.5        3.5        5.5        4.0        3.6   

 

(1) Considered to be representative of interest factor in rental expense.