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 |
| $ | 30,464 |
| $ | 90,914 |
| $ | 76,804 |
| $ | 49,151 |
| $ | 28,665 |
| $ | 15,817 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Fixed charges |
| 10,235 |
| 49,486 |
| 38,523 |
| 42,077 |
| 52,881 |
| 53,893 |
| ||||||
Income as adjusted |
| $ | 40,699 |
| $ | 140,400 |
| $ | 115,327 |
| $ | 91,228 |
| $ | 81,546 |
| $ | 69,710 |
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense (excluding unrealized gain or loss on interest rate swap) |
| $ | 9,773 |
| $ | 47,660 |
| $ | 36,675 |
| $ | 40,048 |
| $ | 50,973 |
| $ | 52,498 |
|
Portion of rents representative of the interest factor |
| 462 |
| 1, 826 |
| 1,848 |
| 2,029 |
| 1,908 |
| 1,395 |
| ||||||
Fixed charges |
| $ | 10,235 |
| $ | 49,486 |
| $ | 38,523 |
| $ | 42,077 |
| $ | 52,881 |
| $ | 53,893 |
|
Ratio of earnings to fixed charges |
| 4.0x |
| 2.8x |
| 3.0x |
| 2.2x |
| 1.5x |
| 1.3x |
|