Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges
(Dollars In Thousands)
| Six Months Ended | Year Ended December 31, | |||||||||||||||||||||||||||
| July 2, 2011 |
July 3, 2010 |
|||||||||||||||||||||||||||
| 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||||||||||
| EARNINGS (LOSS) BEFORE INCOME TAXES AND FIXED CHARGES: |
||||||||||||||||||||||||||||
| Income (loss) from continuing operations before income taxes |
15,403 | 10,727 | 21,829 | (7,746 | ) | 12,290 | 22,998 | 8,759 | ||||||||||||||||||||
| Fixed charges |
1,729 | 2,008 | 3,967 | 3,986 | 1,718 | 2,321 | 1,809 | |||||||||||||||||||||
| Amortization of capitalized interest |
2 | 2 | 4 | 4 | 4 | — | — | |||||||||||||||||||||
| Capitalized Interest |
— | — | — | — | — | (72 | ) | — | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| TOTAL EARNINGS |
17,134 | 12,737 | 25,800 | (3,756 | ) | 14,012 | 25,247 | 10,568 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| FIXED CHARGES: |
||||||||||||||||||||||||||||
| Interest expense |
1,071 | 1,321 | 2,600 | 2,583 | 744 | 1,449 | 997 | |||||||||||||||||||||
| Capitalized Interest |
— | — | — | — | — | 72 | — | |||||||||||||||||||||
| Estimated interest expense included in rental expense |
658 | 687 | 1,367 | 1,403 | 974 | 800 | 812 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| TOTAL FIXED CHARGES |
1,729 | 2,008 | 3,967 | 3,986 | 1,718 | 2,321 | 1,809 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| RATIO OF EARNINGS TO FIXED CHARGES |
9.91 | 6.34 | 6.50 | N/A | * | 8.16 | 10.88 | 5.84 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| * | Earnings are inadequate to cover fixed charges. Deficiency is approximately $7,742. |