EX-12 2 exhibit12_1_07242013_0245_Z.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

  

24 Weeks Ended

 

Jan. 3,

2009

  

Jan. 2,

2010

  

Jan. 1,

2011

  

Dec. 31,

2011

  

Dec. 29,

2012

  

Jun. 16,

2012

  

Jun. 15,

2013

(In thousands, except ratios)

 

 

 

 

  

 

                             

Fixed Charges:

                            

Interest expense on

$

26,466

  

24,372

 

23,403

 

24,894

 

24,944

 

10,598

 

9,957

Indebtedness

                            
                             

Rent expense (1/3 of total

  

7,299

 

8,565

 

8,164

 

6,400

 

7,612

 

3,067

 

4,159

rent expense)

  

 

  

 

  

 

  

 

  

 

  

 

  

 

                             

Total fixed charges

$

33,765

  

32,937

 

31,567

 

31,294

 

32,556

 

13,665

 

14,116

                             

Earnings:

                            

Income (loss) before

$

53,791

 

23,750

 

72,126

 

58,428

 

(121,694)

  

(104,231)

  

17,557

provision for income taxes

                            
                             

Fixed charges

  

33,765

 

32,937

 

31,567

 

31,294

 

32,556

 

13,665

 

14,116

                             

Total earnings (loss)

$

87,556

  

56,687

 

103,693

 

89,722

 

(89,138)

  

(90,566)

  

31,673

                             

Ratio

  

2.59x

  

1.72x

  

3.28x

  

2.87x

  

-2.74x

  

-6.63x

  

2.24x