Winn-Dixie Stores, Inc. and Subsidiaries - Page 16




                                       - 16 -                                         

                   After-tax             After-tax             After-tax              
                   Earnings              Earnings              Earnings               
             Year  Effect           Year Effect           Year Effect                 
             1993   $35,000         2013  $60,796,000     2033  $44,780,000           
             1994    1,021,000      2014   59,009,000     2034   43,361,000           
             1995    2,770,000      2015   58,409,000     2035   41,789,000           
             1996    3,642,000      2016   57,797,000     2036   40,124,000           
             1997    4,033,000      2017   57,161,000     2037   38,369,000           
             1998    4,458,000      2018   56,647,000     2038   36,529,000           
             1999    4,624,000      2019   56,250,000     2039   34,601,000           
             2000    9,997,000      2020   55,819,000     2040   32,582,000           
             2001   16,143,000      2021   55,353,000     2041   30,479,000           
             2002   22,799,000      2022   54,846,000     2042   30,466,000           
             2003   30,108,000      2023   54,291,000     2043   29,291,000           
             2004   37,980,000      2024   53,683,000     2044   23,772,000           
             2005   46,477,000      2025   53,017,000     2045   21,361,000           
             2006   55,822,000      2026   52,289,000     2046   18,971,000           
             2007   64,479,000      2027   51,492,000     2047   16,655,000           
             2008   68,339,000      2028   50,620,000     2048   14,423,000           
             2009   66,998,000      2029   49,664,000     2049   12,313,000           
             2010   65,616,000      2030   48,730,000     2050   10,347,000           
             2011   64,127,000      2031   48,327,000     2051    8,529,000           
             2012   62,524,000      2032   45,233,000     2052    6,264,000           

          Total after-tax earnings                               2,246,431,000        

               The projected total after-tax earnings of more than $2.2               
          billion were the result of total projected income tax savings of            
          more than $3 billion less projected pretax net losses.  The                 
          projected tax savings were attributable to the anticipated tax              
          deductions for policy loan interest and fees.16  The effect on              
          Winn-Dixie's after-tax earnings and cash-flow was projected to be           
          positive in each year only because of tax benefits from interest            
          and fee deductions.  Absent such tax benefits, the effect on                

               16Projected interest and fees over a 60-year period totaled            
          $77,476,680,000 and $14,326,000, respectively.                              





Page:  Previous  6  7  8  9  10  11  12  13  14  15  16  17  18  19  20  21  22  23  24  25  Next

Last modified: May 25, 2011