Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges
| Twenty-Six Weeks Ended July 3, 2010 | Year Ended Jan. 2, 2010 | Year Ended Jan. 3, 2009 | Year Ended Dec. 29, 2007 | Year Ended Dec. 30, 2006 | Year Ended Dec. 31, 2005 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Income before income tax expense | $ | 13,942 | $ | 28,665 | $ | 15,817 | $ | 28,465 | $ | 17,535 | $ | 13,240 | ||||||||
Add: | ||||||||||||||||||||
Fixed charges | 20,305 | 52,881 | 53,893 | 52,336 | 44,840 | 42,964 | ||||||||||||||
Income as adjusted | $ | 34,247 | $ | 81,546 | $ | 69,710 | $ | 80,801 | $ | 62,375 | $ | 56,204 | ||||||||
Fixed charges: | ||||||||||||||||||||
Interest expense (excluding unrealized gain or loss on interest rate swap) | $ | 19,324 | $ | 50,973 | $ | 52,498 | $ | 50,909 | $ | 43,481 | $ | 41,767 | ||||||||
Portion of rents representative of the interest factor | 981 | 1,908 | 1,395 | 1,417 | 1,359 | 1,197 | ||||||||||||||
Fixed charges | $ | 20,305 | $ | 52,881 | $ | 53,893 | $ | 52,336 | $ | 44,840 | $ | 42,964 | ||||||||
Ratio of earnings to fixed charges | 1.7x | 1.5x | 1.3x | 1.5x | 1.4x | 1.3x | ||||||||||||||