EX-12.1 5 a2137445zex-12_1.htm EX-12.1
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1


Friendly Ice Cream Corporation
Schedule of computation of Ratio of Earnings to Fixed Charges
(In Thousands)

 
  Three months ended
   
   
   
   
   
 
 
  Fiscal Years
 
 
  March 28,
2004

  March 30,
2003

 
 
  2003
  2002
  2001
  2000
  1999
 
 
  (unaudited)

   
   
   
   
   
 
(Loss) income before benefit from (provision for) income taxes, extraordinary item and cumulative effect of change in accounting principle   $ (7,327 ) $ (2,068 ) $ 15,085   $ 8,146   $ 3,420   $ (32,027 ) $ (5,218 )

Interest and amortization of deferred finance costs

 

 

6,064

 

 

6,102

 

 

24,157

 

 

24,870

 

 

27,310

 

 

31,053

 

 

33,694

 

Implicit rental interest expense

 

 

1,752

 

 

1,551

 

 

6,622

 

 

6,723

 

 

5,714

 

 

6,191

 

 

6,816

 

Other expenses, principally debt retirement costs (a)

 

 

6,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
   
 
 
 
 
 
 
 

Total earnings

 

 

7,381

 

 

5,585

 

 

45,864

 

 

39,739

 

 

36,444

 

 

5,217

 

 

35,292

 
   
 
 
 
 
 
 
 

Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and amortization of deferred finance costs

 

 

6,064

 

 

6,102

 

 

24,157

 

 

24,870

 

 

27,310

 

 

31,053

 

 

33,694

 

Other expenses, principally debt retirement costs (a)

 

 

6,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized Interest

 

 

18

 

 

 

 

 

144

 

 

 

 

 

93

 

 

109

 

 

397

 

Implicit rental interest expense

 

 

1,752

 

 

1,551

 

 

6,622

 

 

6,723

 

 

5,714

 

 

6,191

 

 

6,816

 
   
 
 
 
 
 
 
 

Total fixed charges

 

 

14,726

 

 

7,653

 

 

30,923

 

 

31,593

 

 

33,117

 

 

37,353

 

 

40,907

 
   
 
 
 
 
 
 
 

Earnings insufficient to cover fixed charges

 

$

7,345

 

$

2,068

 

 

 

 

 

 

 

 

 

 

$

32,136

 

$

5,615

 
   
 
                   
 
 

Ratio of earnings to fixed charges

 

 

 

 

 

 

 

 

1.5

x

 

1.3x

 

 

1.1x

 

 

 

 

 

 

 
               
 
 
             



QuickLinks

Friendly Ice Cream Corporation Schedule of computation of Ratio of Earnings to Fixed Charges (In Thousands)