Years Ended | |||||||||||||||||||
(Dollars in Millions, Except Ratios) | Dec 28, 2013 | Dec 29, 2012 | Dec 31, 2011 | Dec 25, 2010 | Dec 26, 2009 | ||||||||||||||
Earnings1 | $ | 12,814 | $ | 15,057 | $ | 18,068 | $ | 16,221 | $ | 5,887 | |||||||||
Adjustments: | |||||||||||||||||||
Add - Fixed charges | 529 | 362 | 226 | 181 | 136 | ||||||||||||||
Subtract - Capitalized interest | (246 | ) | (240 | ) | (150 | ) | (134 | ) | (86 | ) | |||||||||
Earnings and fixed charges (net of capitalized interest) | $ | 13,097 | $ | 15,179 | $ | 18,144 | $ | 16,268 | $ | 5,937 | |||||||||
Fixed charges: | |||||||||||||||||||
Interest2 | $ | 244 | $ | 90 | $ | 41 | $ | — | $ | 1 | |||||||||
Capitalized interest | 246 | 240 | 150 | 134 | 86 | ||||||||||||||
Estimated interest component of rental expense | 39 | 32 | 35 | 47 | 49 | ||||||||||||||
Total | $ | 529 | $ | 362 | $ | 226 | $ | 181 | $ | 136 | |||||||||
Ratio of earnings before taxes and fixed charges, to fixed charges | 25x | 42x | 80x | 90x | 44x |