EX-12 2 exhibit12_1.htm EXHIBIT 12.1 exhibit12_1.htm - Generated by SEC Publisher for SEC Filing  

 

 

 

                       

Exhibit 12.1

                             

NASH FINCH COMPANY AND SUBSIDIARIES

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

                             
                             
                         
   

Fiscal Year Ended

  

12 Weeks Ended

   

Dec. 29,

 

Jan. 3,

 

Jan. 2,

 

Jan. 1,

 

Dec. 31,

  

Mar. 26,

  

Mar. 24,

(In thousands, except ratios)

 

2007

 

2009

 

2010

 

2011

 

2011

  

2011

 

2012

                             

Fixed Charges:

                            

Interest expense on

$

28,088

  

26,466

 

24,372

 

23,403

 

24,894

 

5,459

 

5,138

Indebtedness

                            
                             

Rent expense (1/3 of total

  

7,008

 

7,299

 

8,565

 

8,164

 

6,400

 

1,525

 

1,477

rent expense)

  

 

  

 

  

 

  

 

  

 

  

 

  

 

                             

Total fixed charges

$

35,096

  

33,765

 

32,937

 

31,567

 

31,294

 

6,984

 

6,615

                             

Earnings:

                            

Income before

$

53,015

 

53,791

 

23,750

 

72,126

 

58,428

 

12,370

 

9,069

provision for income taxes

                            
                             

Fixed charges

  

35,096

 

33,765

 

32,937

 

31,567

 

31,294

 

6,984

 

6,615

                             

Total earnings

$

88,111

  

87,556

 

56,687

 

103,693

 

89,722

 

19,354

 

15,684

                             

Ratio

  

2.51x

  

2.59x

  

1.72x

  

3.28x

  

2.87x

  

2.77x

  

2.37x