EX-12.1 5 a2193662zex-12_1.htm EXHIBIT 12.1 RATIO OF EARNINGS TO FIXED CHARGES

Exhibit 12.1

 

Computation of Ratio of Earnings to Fixed Charges

 

 

 

Thirteen Weeks
Ended April 4,
2009

 

Year Ended
Jan. 3, 2009

 

Year Ended
Dec. 29, 2007

 

Year Ended
Dec. 30, 2006

 

Year Ended
Dec. 31, 2005

 

Year Ended
Jan. 1, 2005

 

Income before income tax expense

 

$

 9,521

 

$

 15,817

 

$

 28,465

 

$

 17,535

 

$

 13,240

 

$

 5,421

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

13,913

 

53,893

 

54,105

 

44,840

 

42,964

 

49,285

 

Income as adjusted

 

$

 23,434

 

$

 69,710

 

$

 82,570

 

$

 62,375

 

$

 56,204

 

$

 54,706

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (excluding unrealized loss on interest rate swap)

 

$

 13,546

 

$

 52,498

 

$

 52,688

 

$

 43,481

 

$

 41,767

 

$

 48,148

 

Portion of rents representative of the interest factor

 

367

 

1,395

 

1,417

 

1,359

 

1,197

 

1,137

 

Fixed charges

 

$

 13,913

 

$

 53,893

 

$

 54,105

 

$

 44,840

 

$

 42,964

 

$

 49,285

 

Ratio of earnings to fixed charges

 

1.7x

 

1.3x

 

1.5x

 

1.4x

 

1.3x

 

1.1x