Exhibit 12.1
Ratio of Earnings to Fixed Charges
(in millions, except for ratios)
| Fiscal Year Ended | Six Months Ended | |||||||||||||||||||||||||||
| December 28, 2008 | January 3, 2010 | January 2, 2011 | January 1, 2012 | December 31, 2012 | July 1, 2012 | June 30, 2013 | ||||||||||||||||||||||
Earnings: | ||||||||||||||||||||||||||||
Pre-tax income (excluding equity income of affiliates) | $ | 80.6 | $ | 92.7 | $ | 84.5 | $ | 111.3 | $ | 100.4 | $ | 55.6 | $ | 49.0 | ||||||||||||||
Interest Expense (including the interest element of rental expense and write-off of deferred financing fees) | 37.9 | 42.9 | 58.2 | 88.9 | 104.1 | 48.2 | 52.5 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total Earnings + Fixed Charges | $ | 118.5 | $ | 135.6 | $ | 142.7 | $ | 200.2 | $ | 204.5 | $ | 103.8 | $ | 101.5 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Fixed Charges: | ||||||||||||||||||||||||||||
Interest Expense (including the interest element of rental expense and write-off of deferred financing fees) | $ | 37.9 | $ | 42.9 | $ | 58.2 | $ | 88.9 | $ | 104.1 | $ | 48.2 | $ | 52.5 | ||||||||||||||
Capitalized interest | 4.3 | 4.9 | 4.1 | 3.1 | 1.2 | 1.2 | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total Fixed Charges (Including capitalized interest) | $ | 42.2 | $ | 47.8 | $ | 62.3 | $ | 92.0 | $ | 105.3 | $ | 49.4 | $ | 52.5 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Ratio of Earnings to Fixed Charges | 2.8 | 2.8 | 2.3 | 2.2 | 1.9 | 2.1 | 1.9 | |||||||||||||||||||||