Exhibit 12.1 

Fixed Charge Ratio

(dollars in thousands)

	2009			2010			2011			2012			2013			YTD Q2 FY 2013			YTD Q2 FY 2014
EARNINGS:
Pre-tax Income	$	19,605		$	13,812		$	(14,349	)(a)	$	21,941		$	14,333		$	(635	)	$	(26,009	)(b)
Fixed Charges		26,382			25,069			65,451			70,173			69,746			35,448			34,150
Amortization of Capital Interest		758			303			309			456			91			46			46
Total		46,745			39,184			51,411			92,570			84,170			34,859			8,187
Less:
Interest Capitalized		(282	)		(1,087	)		(941	)		(1,895	)		(983	)		(625	)		(296	)
Earnings for Fixed Charge Calc.	$	46,463		$	38,097		$	50,470		$	90,675		$	83,187		$	34,234		$	7,891
FIXED CHARGES:
Interest Expensed	$	13,091		$	12,322		$	47,846		$	52,007		$	52,520		$	26,167		$	25,523
Interest Capitalized		282			1,087			941			1,895			983			625			296
Amortized premiums, discounts & capitalized expenses for debt		5,209			5,059			6,733			6,023			6,232			3,102			3,188
Interest within Rental Expense (est.)		7,800			6,601			9,931			10,248			10,011			5,554			5,143
Fixed Charges for Calc.	$	26,382		$	25,069		$	65,451		$	70,173		$	69,746		$	35,448		$	34,150
Ratio of Earnings to Fixed Charges		1.8			1.5			0.8			1.3			1.2			1.0			0.2
Amount by which earnings are inadequate to cover fixed charges		—			—		$	(14,981	)		—			—		$	(1,214	)	$	(26,259	)

(a)	includes $15,152 of costs related to the sale of inventory that was recorded at fair value in connection with acquisition accounting for ATT and $26,164 related to the loss on debt extinguishment.
(b)	Includes $38,890 related to the loss on debt extinguishment.