Attached files
| file | filename |
|---|---|
| 10-K - FORM 10-K - DAVE & BUSTERS INC | d315436d10k.htm |
| EX-31.1 - CERTIFICATION OF STEPHEN M. KING, CHIEF EXECUTIVE OFFICER AND DIRECTOR - DAVE & BUSTERS INC | d315436dex311.htm |
| EX-32.1 - CERTIFICATION OF STEPHEN M. KING, CHIEF EXECUTIVE OFFICER AND DIRECTOR - DAVE & BUSTERS INC | d315436dex321.htm |
| EX-31.2 - CERTIFICATION OF BRIAN A. JENKINS, SENIOR VICE PRESIDENT AND CFO - DAVE & BUSTERS INC | d315436dex312.htm |
| EX-21.1 - SUBSIDIARIES OF THE REGISTRANT - DAVE & BUSTERS INC | d315436dex211.htm |
| EX-10.6 - EXPENSE REIMBURSEMENT AGREEMENT - DAVE & BUSTERS INC | d315436dex106.htm |
| EXCEL - IDEA: XBRL DOCUMENT - DAVE & BUSTERS INC | Financial_Report.xls |
| EX-32.2 - CERTIFICATION OF BRIAN A. JENKINS, SENIOR VICE PRESIDENT AND CFO - DAVE & BUSTERS INC | d315436dex322.htm |
Exhibit 12.1
DAVE & BUSTER’S, INC.
COMPUTATION OF RATIO OF EARNINGS
TO FIXED CHARGES
(dollars in thousands, except ratios)
| Fiscal Year Ended January 29, 2012 |
244 Days Ended January 30, 2011 |
120 Days Ended May 31, 2010 |
Fiscal Year Ended January 31, 2010 |
|||||||||||||
| Income before provision for income taxes |
$ | 1,634 | $ | (7,708 | ) | $ | (2,735 | ) | $ | (251 | ) | |||||
| Add: Total fixed charges (per below) |
49,265 | 35,801 | 12,177 | 37,645 | ||||||||||||
| Less: Capitalized interest |
759 | 62 | 110 | 640 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total income before provision for income taxes, plus fixed charges, less capitalized interest |
50,140 | 28,031 | 9,332 | 36,754 | ||||||||||||
| Fixed charges: |
||||||||||||||||
| Interest expense (1) |
32,884 | 25,673 | 7,071 | 22,438 | ||||||||||||
| Capitalized interest |
759 | 62 | 110 | 640 | ||||||||||||
| Estimate of interest included in rental expense (2) |
15,622 | 10,066 | 4,996 | 14,567 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total fixed charges |
$ | 49,265 | $ | 35,801 | $ | 12,177 | $ | 37,645 | ||||||||
| Ratio of earnings to fixed charges (3) |
1.02x | 0.78x | 0.77x | 0.98x | ||||||||||||
| (1) | Interest expense includes interest in association with debt and amortization of debt issuance costs. |
| (2) | Fixed charges include our estimate of interest included in rental payments (one-third of rent expense under operating leases). |
| (3) | Earnings for the 244 days ended January 30, 2011, 120 days ended May 31, 2010 and January 31, 2010 were insufficient to cover the fixed charges by $7,770, $2,845 and $891, respectively. |