Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges
|
| First Quarters Ended |
| Periods Ended |
| Years Ended |
| ||||||||||||||||||||
|
| June 30, |
|
| July 2, |
| January 15, 2012 |
|
| April 3, 2011 |
| April 2, |
| March 27, |
| March 28, |
| March 29, |
| ||||||||
|
| (Successor) |
|
| (Predecessor) |
| (Successor) |
|
| (Predecessor) |
| (Predecessor) |
| (Predecessor) |
| (Predecessor) |
| (Predecessor) |
| ||||||||
|
| (Amounts in thousands, except ratios) |
| ||||||||||||||||||||||||
Income (Loss) before provision for income taxes and income attributed to noncontrolling interest |
| $ | 8,228 |
|
| $ | 28,425 |
| $ | (3,190 | ) |
| $ | 83,447 |
| $ | 118,224 |
| $ | 93,551 |
| $ | 13,907 |
| $ | 288 |
|
Add fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Interest expense (a) |
| 16,016 |
|
| 301 |
| 16,223 |
|
| 381 |
| 77 |
| 174 |
| 937 |
| 953 |
| ||||||||
Estimate of interest within rental expense |
| 1,536 |
|
| 1,408 |
| 1,320 |
|
| 4,472 |
| 5,759 |
| 6,150 |
| 6,171 |
| 5,498 |
| ||||||||
Income before income taxes, noncontrolling interest and fixed charges |
| $ | 25,780 |
|
| $ | 30,134 |
| $ | 14,353 |
|
| $ | 88,300 |
| $ | 124,060 |
| $ | 99,875 |
| $ | 21,015 |
| $ | 6,739 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Interest expense |
| 16,016 |
|
| 301 |
| 16,223 |
|
| 381 |
| 77 |
| 174 |
| 937 |
| 953 |
| ||||||||
Estimate of interest within rental expense |
| 1,536 |
|
| 1,408 |
| 1,320 |
|
| 4,472 |
| 5,759 |
| 6,150 |
| 6,171 |
| 5,498 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Total fixed charges |
| $ | 17,552 |
|
| $ | 1,709 |
| $ | 17,543 |
|
| $ | 4,853 |
| $ | 5,836 |
| $ | 6,324 |
| $ | 7,108 |
| $ | 6,451 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Ratio of earnings to fixed charges |
| 1.5x |
|
| 17.6x |
| 0.8x |
|
| 18.2x |
| 21.3x |
| 15.8x |
| 3.0x |
| 1.0x |
|
(a) Interest expense consists of interest expenses on all indebtedness plus amortization of debt discount and deferred financing fees.