EX-12.1 4 a2215306zex-12_1.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

Exhibit 12.1

 

Computation of Ratio of Earnings to Fixed Charges

 

 

 

Thirteen Weeks
Ended
March 30, 2013

 

Year Ended
Dec. 29, 2012

 

Year Ended
Dec. 31, 2011

 

Year Ended
Jan. 1, 2011

 

Year Ended
Jan 2., 2010

 

Year Ended
Jan. 3, 2009

 

Income before income tax expense

 

$

30,464

 

$

90,914

 

$

76,804

 

$

49,151

 

$

28,665

 

$

15,817

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

10,235

 

49,486

 

38,523

 

42,077

 

52,881

 

53,893

 

Income as adjusted

 

$

40,699

 

$

140,400

 

$

115,327

 

$

91,228

 

$

81,546

 

$

69,710

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (excluding unrealized gain or loss on interest rate swap)

 

$

9,773

 

$

47,660

 

$

36,675

 

$

40,048

 

$

50,973

 

$

52,498

 

Portion of rents representative of the interest factor

 

462

 

1, 826

 

1,848

 

2,029

 

1,908

 

1,395

 

Fixed charges

 

$

10,235

 

$

49,486

 

$

38,523

 

$

42,077

 

$

52,881

 

$

53,893

 

Ratio of earnings to fixed charges

 

4.0x

 

2.8x

 

3.0x

 

2.2x

 

1.5x

 

1.3x