Exhibit 12.1

Fixed Charges

				Fiscal year ended								Six Months Ended				Fiscal year ended												Nine months ended
(dollars in thousands)				June 27, 1998				July 3, 1999				Jan 1, 2000				Dec 30, 2000				Dec 29, 2001				Dec 28, 2002				September 28, 2002				September 27, 2003
Earnings
Net income (loss)				$	71,374			$	86,320			$	3,776			$	(90,486	)		$	(87,302	)		$	(51,752	)		$	(33,250	)		$	(32,620	)
Loss (income) from joint ventures					946				274				277				(817	)			(767	)			(1,565	)			(1,472	)			(1,654	)
Fixed charges					18,345				19,509				15,237				138,215				116,599				93,146				72,430				88,336
Amortization of capitalized interest					316				316				420				6,436				6,637				6,579				4,934				4,947
Distributions from joint ventures					—				—				—				1,528				1,631				2,122				1,661				1,877
Capitalized interest					(1,166	)			(804	)			(195	)			(2,282	)			(198	)			(148	)			—				(1,665	)
Earnings before fixed charges				$	89,815			$	105,615			$	19,515			$	52,594			$	36,600			$	48,382			$	44,303			$	59,221
Fixed charges
Net interest expense				$	16,835			$	18,305			$	14,842			$	135,085			$	115,549			$	92,150			$	71,791			$	86,035
Capitalized interest					1,166				804				195				2,282				198				148				—				1,665
Interest implicit in rentals					344				400				200				848				852				848				639				636
Total fixed charges				$	18,345			$	19,509			$	15,237			$	138,215			$	116,599			$	93,146			$	72,430			$	88,336
Ratio of earnings to fixed charges					4.9	x			5.4	x			1.3	x			—				—				—				—				—
Deficiency of earnings to cover fixed charges				$	—			$	—			$	—			$	85,621			$	79,999			$	44,764			$	28,127			$	29,115