Attached files
| file | filename |
|---|---|
| 10-Q - FORM 10-Q - NASH FINCH CO | nafc10q7_202011.htm |
| EX-3 - EXHIBIT 3.1 - NASH FINCH CO | exhibit3z1.htm |
| EX-31 - EXHIBIT 31.1 - NASH FINCH CO | exhibit31z1.htm |
| EX-31 - EXHIBIT 31.2 - NASH FINCH CO | exhibit31z2.htm |
| EX-32 - EXHIBIT 32.1 - NASH FINCH CO | exhibit32z1.htm |
Exhibit 12.1
| NASH FINCH COMPANY AND SUBSIDIARIES | ||||||||||||||
| COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
| Fiscal Year Ended |
| 24 Weeks Ended | ||||||||||
|
|
| Dec.30, |
| Dec.29, |
| Jan.3, |
| Jan.2, |
| Jan.1, |
| June 19, |
| June 18, |
| (In thousands, except ratios) |
| 2006 |
| 2007 |
| 2009 |
| 2010 |
| 2011 |
| 2010 |
| 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense on | $ | 30,840 |
| 28,088 |
| 26,466 |
| 24,372 |
| 23,403 |
| 10,624 |
| 10,814 |
| Indebtedness |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rent expense (1/3 of total rent expense) |
| 9,966 |
| 9,057 |
| 9,496 |
| 10,318 |
| 9,728 |
| 4,644 |
| 4,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total fixed charges | $ | 40,806 |
| 37,145 |
| 35,962 |
| 34,690 |
| 33,131 |
| 15,268 |
| 14,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income (loss) before | $ | (21,689) |
| 53,015 |
| 53,791 |
| 23,750 |
| 72,126 |
| 31,296 |
| 28,984 |
| provision for income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fixed charges |
| 40,806 |
| 37,145 |
| 35,962 |
| 34,690 |
| 33,131 |
| 15,268 |
| 14,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total earnings | $ | 19,117 |
| 90,160 |
| 89,753 |
| 58,440 |
| 105,257 |
| 46,564 |
| 43,924 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ratio |
| 0.47x |
| 2.43x |
| 2.50x |
| 1.68x |
| 3.18x |
| 3.05x |
| 2.94x |