Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges
|
| Thirteen Weeks |
| Year Ended |
| Year Ended |
| Year Ended |
| Year Ended |
| Year Ended |
| ||||||
Income before income tax expense |
| $ | 9,521 |
| $ | 15,817 |
| $ | 28,465 |
| $ | 17,535 |
| $ | 13,240 |
| $ | 5,421 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Fixed charges |
| 13,913 |
| 53,893 |
| 54,105 |
| 44,840 |
| 42,964 |
| 49,285 |
| ||||||
Income as adjusted |
| $ | 23,434 |
| $ | 69,710 |
| $ | 82,570 |
| $ | 62,375 |
| $ | 56,204 |
| $ | 54,706 |
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense (excluding unrealized loss on interest rate swap) |
| $ | 13,546 |
| $ | 52,498 |
| $ | 52,688 |
| $ | 43,481 |
| $ | 41,767 |
| $ | 48,148 |
|
Portion of rents representative of the interest factor |
| 367 |
| 1,395 |
| 1,417 |
| 1,359 |
| 1,197 |
| 1,137 |
| ||||||
Fixed charges |
| $ | 13,913 |
| $ | 53,893 |
| $ | 54,105 |
| $ | 44,840 |
| $ | 42,964 |
| $ | 49,285 |
|
Ratio of earnings to fixed charges |
| 1.7x |
| 1.3x |
| 1.5x |
| 1.4x |
| 1.3x |
| 1.1x |
|