For the Fiscal Year Ended June 30, | |||||||||||||||
2009 | 2010 | 2011 | 2012 | 2013 | |||||||||||
Computation of fixed charges | |||||||||||||||
Interest expense | $ | 149.3 | $ | 115.8 | $ | 118.2 | $ | 109.3 | $ | 116.6 | |||||
Amortization of debt issuance costs | 7.8 | 8.1 | 6.5 | 1.1 | 8.5 | ||||||||||
Portion of rental expense representative of interest | 30.8 | 35.8 | 39.4 | 39.3 | 41.2 | ||||||||||
Total fixed charges | $ | 187.9 | $ | 159.7 | $ | 164.1 | $ | 149.7 | $ | 166.3 | |||||
Computation of earnings | |||||||||||||||
Income before income taxes | $ | 165.4 | $ | 250.3 | $ | 369.4 | $ | (1,529.2 | ) | $ | (256.0 | ) | |||
Fixed charges per above | 187.9 | 159.7 | 164.1 | 149.7 | 166.3 | ||||||||||
Total earnings | $ | 353.3 | $ | 410.0 | $ | 533.5 | $ | (1,379.5 | ) | $ | (89.7 | ) | |||
Ratio of earnings to fixed charges | 1.9 | 2.6 | 3.3 | (9.2 | ) | (0.5 | ) | ||||||||