| Fiscal Year Ended June 30, | ||||||||||||||||||||
| 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
EARNINGS |
||||||||||||||||||||
Income from continuing operations before
income taxes and noncontrolling interests |
$ | 754,817 | $ | 683,083 | $ | 1,334,571 | $ | 1,166,463 | $ | 901,490 | ||||||||||
Adjustments: |
||||||||||||||||||||
Interest on indebtedness, exclusive of
interest capitalized and interest on ESOP
loan guarantee |
101,173 | 109,911 | 96,572 | 80,053 | 71,100 | |||||||||||||||
Amortization of deferred loan costs |
2,426 | 2,143 | 1,793 | 1,511 | 1,888 | |||||||||||||||
Portion of rents representative of
interest factor |
41,194 | 41,839 | 35,378 | 29,000 | 25,609 | |||||||||||||||
Loss (income) of equity investees |
6,757 | (1,529 | ) | 2,596 | 1,059 | (161 | ) | |||||||||||||
Amortization of previously capitalized
interest |
259 | 262 | 278 | 282 | 304 | |||||||||||||||
Income as adjusted |
$ | 906,626 | $ | 835,709 | $ | 1,471,188 | $ | 1,278,368 | $ | 1,000,230 | ||||||||||
FIXED CHARGES |
||||||||||||||||||||
Interest on indebtedness, exclusive of
interest capitalized and interest on ESOP
loan guarantee |
$ | 101,173 | $ | 109,911 | $ | 96,572 | $ | 80,053 | $ | 71,100 | ||||||||||
Capitalized interest |
436 | 178 | ||||||||||||||||||
Amortization of deferred loan costs |
2,426 | 2,143 | 1,793 | 1,511 | 1,888 | |||||||||||||||
Portion of rents representative of
interest factor |
41,194 | 41,839 | 35,378 | 29,000 | 25,609 | |||||||||||||||
Fixed charges |
$ | 144,793 | $ | 153,893 | $ | 133,743 | $ | 111,000 | $ | 98,775 | ||||||||||
RATIO OF EARNINGS TO FIXED CHARGES |
6.26x | 5.43x | 11.00x | 11.52x | 10.13x | |||||||||||||||