Exhibit 12.1



Earnings to Fixed Charges



|                                                                                                               |  | Fiscal Year Ended |  | 6 Months Ended December 29, 2000 |  | 6 Months Ended December 28, 2001 |  | 12 Months Ended December 28, 2001 |  | Fiscal Year Ended January 3, 2003
|-------------------------------------------------------------------------------------------------------------- |  | ----------------- |  | -------------------------------- |  | -------------------------------- |  | --------------------------------- |  | ---------------------------------
|                                                                                                               |  | July 2, 1999      |  | June 30, 2000                    |  | June 29, 2001                    |  |                                   |  |                                  
|Earnings:                                                                                                      |  |                   |  |                                  |  |                                  |  |                                   |  |                                  
|Income Before Taxes and Minority Interest                                                                      |  | 32,233            |  | 78,731                           |  | 49,356                           |  | 18,187                            |  | 16,080                           
|Fixed Charges                                                                                                  |  | 23,187            |  | 19,920                           |  | 28,742                           |  | 14,078                            |  | 11,901                           
|                                                                                                               |  |                   |  |                                  |  |                                  |  |                                   |  |                                  
|Total Earnings Including Fixed Charges                                                                         |  | 55,420            |  | 98,651                           |  | 78,098                           |  | 32,265                            |  | 27,981                           
|                                                                                                               |  |                   |  |                                  |  |                                  |  |                                   |  |                                  
|Fixed Charges                                                                                                  |  |                   |  |                                  |  |                                  |  |                                   |  |                                  
|Interest Expense on Debt                                                                                       |  | 17,653            |  | 12,699                           |  | 19,251                           |  | 9,067                             |  | 7,252                            
|One-Third of Rental Expense for All Operating Leases (the amount deemed representative
of the interest factor) |  | 5,534             |  | 7,221                            |  | 9,491                            |  | 5,011                             |  | 4,649                            
|                                                                                                               |  |                   |  |                                  |  |                                  |  |                                   |  |                                  
|Total Fixed Charges                                                                                            |  | 23,187            |  | 19,920                           |  | 28,742                           |  | 14,078                            |  | 11,901                           
|                                                                                                               |  |                   |  |                                  |  |                                  |  |                                   |  |                                  
|Ratio of Earnings to Fixed Charges                                                                             |  | 2.4               |  | 5.0                              |  | 2.7                              |  | 2.3                               |  | 2.4                              
|                                                                                                               |  |                   |  |                                  |  |                                  |  |                                   |  |