Exhibit 12.1
B&G FOODS, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(DOLLAR AMOUNTS IN THOUSANDS)
|
| Year Ended |
| Year Ended |
| Year Ended |
| |||||||||
Income before income tax expense |
|
| $ | 13,240 |
|
|
| $ | 5,421 |
|
|
| $ | 24,687 |
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Interest expense |
|
| 38,976 |
|
|
| 45,790 |
|
|
| 26,535 |
|
| |||
Amortization of deferred financing costs |
|
| 2,791 |
|
|
| 2,358 |
|
|
| 4,670 |
|
| |||
Portion of rents representative of the interest factor |
|
| 1,197 |
|
|
| 1,137 |
|
|
| 1,054 |
|
| |||
Income as adjusted |
|
| $ | 56,204 |
|
|
| $ | 54,706 |
|
|
| $ | 56,946 |
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Interest expense |
|
| $ | 38,976 |
|
|
| $ | 45,790 |
|
|
| $ | 26,535 |
|
|
Amortization of deferred financing costs |
|
| 2,791 |
|
|
| 2,358 |
|
|
| 4,670 |
|
| |||
Portion of rents representative of the interest factor |
|
| 1,197 |
|
|
| 1,137 |
|
|
| 1,054 |
|
| |||
Fixed charges |
|
| $ | 42,964 |
|
|
| $ | 49,285 |
|
|
| $ | 32,259 |
|
|
Ratio of earnings to fixed charges |
|
| 1.3x |
|
|
| 1.1x |
|
|
| 1.8x |
|
| |||