Exhibit 12.1
Exhibit 12.1 — Statement Regarding Computation of Ratios -
Fixed Charge Coverage Ratio
Fixed Charge Coverage Ratio
49 | ||||||||||||||||||||||||||||
Year | April 3, | Days | Six Months | |||||||||||||||||||||||||
Ended | 2004 to | Ended | Ended | |||||||||||||||||||||||||
April 2, | Feb 11, | April | March | March | March | October 3, | ||||||||||||||||||||||
2004 | 2005 | 1, 2005 | 31, 2006 | 30, 2007 | 28, 2008 | 2008 | ||||||||||||||||||||||
Earnings before fixed charge addition | $ | 51,284 | $ | 94,689 | $ | (862 | ) | $ | 45,012 | $ | 56,291 | $ | 74,100 | $ | 58,390 | |||||||||||||
Add: | ||||||||||||||||||||||||||||
Fixed charges | 6,529 | 3,757 | 8,637 | 74,744 | 78,661 | 73,656 | 41,489 | |||||||||||||||||||||
Amortization of capitalized interest | — | — | — | — | — | — | ||||||||||||||||||||||
Less: | ||||||||||||||||||||||||||||
Capitalized interest | — | — | — | — | — | — | — | |||||||||||||||||||||
Earnings as adjusted | $ | 57,813 | $ | 98,446 | $ | 7,775 | $ | 119,756 | $ | 134,952 | $ | 147,756 | $ | 99,879 | ||||||||||||||
Fixed charges: | ||||||||||||||||||||||||||||
Portion of rents representative of interest factor | 6,529 | 3,757 | 583 | 18,058 | 16,765 | 18,282 | 7,926 | |||||||||||||||||||||
Interest on indebtedness | — | — | 8,054 | 56,686 | 61,896 | 55,374 | 33,563 | |||||||||||||||||||||
Fixed charges | 6,529 | 3,757 | 8,637 | 74,744 | 78,661 | 73,656 | 41,489 | |||||||||||||||||||||
Equity security unit distributions | — | — | — | — | — | — | ||||||||||||||||||||||
Combined fixed charges and Income from continuing operations | $ | 57,813 | $ | 98,446 | $ | 7,775 | $ | 119,756 | $ | 134,952 | $ | 147,756 | $ | 99,879 | ||||||||||||||
Ratio of earnings to combined fixed charges and preferred stock dividends | 8.9 | 26.2 | 0.9 | 1.6 | 1.7 | 2.0 | 2.4 |