For the Three				For the Nine
		Months Ended				Months Ended				Year Ended Last Friday in December
		September 29,				September 29,				2005(a)				2004(a)				2003(a)				2002(a)				2001(a)
		2006				2006				(52 weeks)				(53 weeks)				(52 weeks)				(52 weeks)				(52 weeks)
Pre-tax earnings (loss)(b)		$	4,013			$	6,766			$	6,814			$	5,436			$	5,040			$	2,343			$	(228	)
Add: Fixed charges (excluding capitalized interest and preferred security dividend requirements of subsidiaries)			9,490				25,707				21,967				10,734				8,195				10,164				17,690
Pre-tax earnings before fixed charges			13,503				32,473				28,781				16,170				13,235				12,507				17,462
Fixed charges:
Interest			9,434				25,540				21,752				10,530				8,003				9,958				17,437
Other(c)			56				167				215				204				193				206				260
Total fixed charges			9,490				25,707				21,967				10,734				8,196				10,164				17,697
Preferred stock dividend requirements			67				189				100				54				52				51				54
Total combined fixed charges and preferred stock dividends		$	9,557			$	25,896			$	22,067			$	10,788			$	8,248			$	10,215			$	17,751
Ratio of earnings to fixed charges			1.42				1.26				1.31				1.51				1.61				1.23				0.99	(d)
Ratio of earnings to combined fixed charges and preferred stock dividends			1.41				1.25				1.30				1.50				1.60				1.22				0.98	(d)

(a)		Certain prior period amounts have been reclassified to conform to the current period presentation.
(b)		Excludes undistributed earnings (loss) from equity investments.
(c)		Other fixed charges consist of the interest factor in rentals, amortization of debt issuance costs, preferred security dividend requirements of subsidiaries, and capitalized interest.
(d)		Earnings were insufficient to cover fixed charges and combined fixed charges and preferred dividend requirements by $235 million and $289 million, respectively.

84