| Nine Months Ended | ||||||||||||||||||||||||||||
| March 31, | Fiscal Year Ended June 30, | |||||||||||||||||||||||||||
| 2007 | 2006 | 2006 | 2005 | 2004 | 2003 | 2002 | ||||||||||||||||||||||
EARNINGS |
||||||||||||||||||||||||||||
Income from continuing operations before income taxes |
$ | 861,348 | $ | 634,632 | $ | 899,958 | $ | 738,271 | $ | 472,956 | $ | 286,608 | $ | 218,036 | ||||||||||||||
Add: |
||||||||||||||||||||||||||||
Interest on indebtedness, exclusive of interest
capitalized in accordance with FASB #34 and
interest on ESOP loan guarantee |
59,205 | 53,846 | 71,100 | 62,482 | 67,183 | 75,068 | 75,994 | |||||||||||||||||||||
Amortization of deferred loan costs |
1,121 | 1,520 | 1,888 | 1,457 | 2,293 | 1,786 | 1,357 | |||||||||||||||||||||
Portion of rents representative of interest factor |
19,207 | 16,130 | 25,609 | 21,507 | 21,213 | 20,585 | 20,509 | |||||||||||||||||||||
Equity share of losses of companies for which
debt obligations are not guaranteed |
868 | 563 | 897 | 2,895 | 6,078 | |||||||||||||||||||||||
Amortization of previously capitalized interest |
210 | 202 | 304 | 280 | 291 | 291 | 297 | |||||||||||||||||||||
Income as adjusted |
$ | 941,959 | $ | 706,893 | $ | 999,756 | $ | 823,997 | $ | 563,936 | $ | 387,233 | $ | 322,271 | ||||||||||||||
FIXED CHARGES |
||||||||||||||||||||||||||||
Interest on indebtedness, exclusive of interest
capitalized in accordance with FASB #34 and interest on
ESOP loan guarantee |
$ | 59,205 | $ | 53,846 | $ | 71,100 | $ | 62,482 | $ | 67,183 | $ | 75,068 | $ | 75,994 | ||||||||||||||
Capitalized interest |
436 | 40 | 178 | |||||||||||||||||||||||||
Amortization of deferred loan costs |
1,121 | 1,520 | 1,888 | 1,457 | 2,293 | 1,786 | 1,357 | |||||||||||||||||||||
Portion of rents representative of interest factor |
19,207 | 16,130 | 25,609 | 21,507 | 21,213 | 20,585 | 20,509 | |||||||||||||||||||||
Fixed charges |
$ | 79,969 | $ | 71,536 | $ | 98,775 | $ | 85,446 | $ | 90,689 | $ | 97,439 | $ | 97,860 | ||||||||||||||
| 11.78 | x | 9.88 | x | 10.12 | x | 9.64 | x | 6.22 | x | 3.97 | x | 3.29 | x | |||||||||||||||