Exhibit 12.1
STATEMENT OF COMPUTATION OF RATIOS
----------------------------------
CALCULATION OF RATIOS OF EARNINGS TO FIXED CHARGES
(Dollars in Thousands, except ratios)
PRO
HISTORICAL FORMA
--------------------------------------------------
1992 1993 1994 1995 1996 1996
--------- -------- -------- -------- --------- --------
Income before income taxes $ 2,511 $ 1,405 $ 4,138 $ 4,565 $ 13,218 $ 6,651
Fixed charges:
Interest expense 1,900 2,097 2,410 2,883 2,346 8,613
Amortization of deferred financing costs -- -- -- -- -- 300
One third of rental cost 438 471 482 490 383 383
--------- -------- -------- -------- --------- --------
Total fixed charges - (A) 2,338 2,568 2,892 3,373 2,729 9,296
--------- -------- -------- -------- --------- --------
Income before income taxes plus fixed charges - (B) $ 4,849 $ 3,973 $ 7,030 $ 7,938 $ 15,947 $15,947
========= ======== ======== ======== ========= ========
Ratio of earnings to fixed charges = (B) / (A) 2.1 1.5 2.4 2.4 5.8 1.7
======== ======== ======== ======== ========= ========
(continued)
PRO FORMA
QUARTER QUARTER QUARTER
ENDED ENDED ENDED
MARCH 30, 1996 APRIL 5, 1997 APRIL 5, 1997
-------------- ------------- -------------
Income (loss) before income taxes $ 1,024 $(1,275) $(1,924)
Fixed charges:
Interest expense 516 1,570 2,219
Amortization of deferred financing costs 0 50 75
One third of rental cost 93 93 93
--------- -------- --------
Total fixed charges - (A) 609 1,713 2,387
--------- -------- --------
Income before income taxes plus fixed charges - (B) $ 1,633 $ 438 $ 463
========= ======== ========
Ratio of earnings to fixed charges = (B) / (A) 2.7 -- --
======== ======== ========