Exhibit 12.1
| For the Fiscal Year Ended | For the Six-Month Period Ended | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 27, 1998 | December 26, 1999 | December 31, 2000 | January 1, 2002 | December 31, 2002 | ||||||||||||||||
| July 2, 2002 | July 1, 2003 | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||
Fixed Charges: | |||||||||||||||||||||
Interest expensed and capitalized | 925 | 1,636 | 2,076 | 47,104 | 42,883 | 24,604 | 18,271 | ||||||||||||||
Estimate of interest within rental expense | 785 | 855 | 757 | 5,407 | 9,192 | 4,578 | 4,680 | ||||||||||||||
Dividends | — | — | 2,373 | 58,520 | 27,594 | 13,529 | 14,424 | ||||||||||||||
Calculated Fixed Charges | 1,710 | 2,491 | 5,206 | 111,031 | 79,669 | 42,711 | 37,375 | ||||||||||||||
Earnings: | |||||||||||||||||||||
Pretax income (loss) from continuing operations | (7,492 | ) | 2,399 | (6,538 | ) | (18,533 | ) | (40,107 | ) | (27,352 | ) | (20,427 | ) | ||||||||
Add: Fixed charges | 1,710 | 2,491 | 2,833 | 52,511 | 52,075 | 42,711 | 37,375 | ||||||||||||||
Subtract: Dividends | — | — | 2,373 | 58,520 | 27,594 | 13,529 | 14,424 | ||||||||||||||
Calculated Earnings | (5,782 | ) | 4,890 | (2,705 | ) | 33,978 | 11,968 | 1,830 | 2,524 | ||||||||||||
Ratio of Earning to Fixed Charges | 1.96 | ||||||||||||||||||||
Amount by which earning were insufficient to cover fixed charges | $ | 7,492 | $ | 7,911 | $ | 77,053 | $ | 67,701 | $ | 40,881 | $ | 34,851 | |||||||||