EX-12 3 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

   

Jan. 3,

 

Jan. 2,

 

Jan. 1,

 

Dec. 31,

  

Dec. 29,

  

Mar. 24,

  

Mar. 23,

(In thousands, except ratios)

 

2009

 

2010

 

2011

 

2011

 

2012

  

2012

 

2013

                             

Fixed Charges:

                            

Interest expense on

$

26,466

  

24,372

 

23,403

 

24,894

 

24,944

 

5,138

 

6,009

Indebtedness

                            
                             

Rent expense (1/3 of total

  

7,299

 

8,565

 

8,164

 

6,400

 

7,612

 

1,477

 

2,106

rent expense)

  

 

  

 

  

 

  

 

  

 

  

 

  

 

                             

Total fixed charges

$

33,765

  

32,937

 

31,567

 

31,294

 

32,556

 

6,615

 

8,115

                             

Earnings:

                            

Income (loss) before

$

53,791

 

23,750

 

72,126

 

58,428

 

(121,694)

  

9,069

 

2,966

provision for income taxes

                            
                             

Fixed charges

  

33,765

 

32,937

 

31,567

 

31,294

 

32,556

 

6,615

 

8,115

                             

Total earnings (loss)

$

87,556

  

56,687

 

103,693

 

89,722

 

(89,138)

  

15,684

 

11,081

                             

Ratio

  

2.59x

  

1.72x

  

3.28x

  

2.87x

  

-2.74x

  

2.37x

  

1.37x