EXHIBIT 12.1
B&G Foods Holdings Corp.
Computation of Ratio of Earnings to Fixed Charges
(Dollar Amounts in Thousands, Except Ratios)
| Year | Year | Year | Year | Year | ||||
|
|
|
|
|
|
|
|
|
|
Income before income tax expense and extraordinary item |
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
Interest expense | 28,397 |
| 34,230 |
| 27,875 |
| 23,940 |
| 31,205 |
Amortization of deferred financing costs | 1,477 |
| 1,843 |
| 1,972 |
| 2,686 |
| 4,670 |
Portion of rents representative of the interest factor |
|
|
|
|
|
|
986 |
|
|
|
|
|
|
|
|
|
|
|
|
Income as adjusted | 35,314 |
| 37,480 |
| 40,913 |
| 52,117 |
| 61,616 |
|
|
|
|
|
|
|
|
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
Interest expense | 28,397 |
| 34,230 |
| 27,875 |
| 23,940 |
| 31,205 |
Amortization of deferred financing costs | 1,477 |
| 1,843 |
| 1,972 |
| 2,686 |
| 4,670 |
Portion of rents representative of the interest factor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges | 30,632 |
| 37,206 |
| 30,886 |
| 27,612 |
| 36,929 |
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges | 1.15 |
| 1.01 |
| 1.32 |
| 1.89 |
| 1.67 |
|
|
|
|
|
|
|
|
|
|