Years Ended | ||||||||||||||||||||
Dec. 25, 2004 | Dec. 31, 2005 | Dec. 30, 2006 | Dec. 29, 2007 | Dec. 27, 2008 | ||||||||||||||||
Earnings1 |
$ | 10,417 | $ | 12,610 | $ | 7,068 | $ | 9,166 | $ | 8,002 | ||||||||||
Adjustments: |
||||||||||||||||||||
Add Fixed charges |
98 | 75 | 144 | 129 | 158 | |||||||||||||||
Subtract Capitalized interest |
| (2 | ) | (60 | ) | (57 | ) | (86 | ) | |||||||||||
Earnings and fixed charges (net of
capitalized interest) |
$ | 10,515 | $ | 12,683 | $ | 7,152 | $ | 9,238 | $ | 8,074 | ||||||||||
Fixed charges: |
||||||||||||||||||||
Interest |
$ | 50 | $ | 19 | $ | 24 | $ | 15 | $ | 8 | ||||||||||
Capitalized interest |
| 2 | 60 | 57 | 86 | |||||||||||||||
Estimated
interest component of rental expense |
48 | 54 | 60 | 57 | 64 | |||||||||||||||
Total |
$ | 98 | $ | 75 | $ | 144 | $ | 129 | $ | 158 | ||||||||||
Ratio of earnings before taxes and
fixed charges, to fixed charges |
107x | 169x | 50x | 72x | 51x |
1 | After adjustments required by Item 503(d) of the U.S. Securities and Exchange Commission Regulation S-K. |