Exhibit 12.1

	Fiscal Year Ended			6-Months Ended		3-Months Ended
	July 2, 1999	June 30, 2000	June 29, 2001	December 28, 2000	December 29, 2001	March 30, 2001	March 29, 2002
				(dollars in thousands)
Earnings:
Income Before Taxes and Minority Interests	32,233	78,731	49,356	18,187	16,080	9,359	7,567
Fixed Charges	23,187	19,920	28,742	14,078	11,901	7,311	5,147
Total Earnings, Including Fixed Charges	55,420	98,651	78,098	32,265	27,981	16,670	12,714
Fixed Charges:
Interest Expense on Debt	17,653	12,699	19,251	9,067	7,252	5,071	2,822
One-Third of Rental Expense for All Operating Leases (the amount deemed representative of the interest factor)	5,534	7,221	9,491	5,011	4,649	2,240	2,325
Total Fixed Charges	23,187	19,920	28,742	14,078	11,901	7,311	5,147
Ratio of Earnings to Fixed Charges	2.4	5.0	2.7	2.3	2.4	2.3	2.5

.