|                                                                 |         |                         |         |                         |         |                         |         |                         |         |                         |   |    |         |   |      |
|----------------------------------------------------------------------|--------------|------------------------------|--------------|------------------------------|--------------|------------------------------|--------------|------------------------------|--------------|------------------------------|--------|---------|--------------|--------|-----------|
|                                                                 |    | September 28, 2006 |    | September 27, 2007 |    | September 25, 2008 |    | September 24, 2009 |    | September 30, 2010 |
| Earnings (loss)                                                      |    |                         |         |                    |         |                         |    |                         |         |                    |   |    |    |   |      |
| Income before income taxes                                           |    | $                            | 142,469      |                    | $            | 38,878                       |    | $                            | 46,071       |                    | $      | 85,269  |    | $      | (236,883) |
| Fixed charges                                                        |    |                         |         |                    |         |                         |    |                         |         |                    |   |    |    |   |      |
| Interest expense, including amortization of deferred financing costs |    |                         | 63,485       |                    |         | 80,439                       |    |                         | 94,373       |                    |   | 91,010  |    |   | 86,120    |
| 1/3 of rental expense                                                |    |                         | 21,800       |                    |         | 24,754                       |    |                         | 26,314       |                    |   | 26,791  |    |   | 26,541    |
|                                                                 |    |                         |         |                    |         |                         |    |                         |         |                    |   |    |    |   |      |
| Total fixed charges                                                  |    |                         | 85,285       |                    |         | 105,193                      |    |                         | 120,687      |                    |   | 117,801 |    |   | 112,661   |
|                                                                 |    |                         |         |                    |         |                         |    |                         |         |                    |   |    |    |   |      |
| Earnings (loss)                                                      |    | $                            | 227,754      |                    | $            | 144,071                      |    | $                            | 166,758      |                    | $      | 203,070 |    | $      | (124,222) |
|                                                                 |    |                         |         |                    |         |                         |    |                         |         |                    |   |    |    |   |      |
| Ratio of earnings to fixed charges                                   |    |                         | 2.67         |                    |         | 1.37                         |    |                         | 1.38         |                    |   | 1.72    |    |   | (a)       |
|                                                                 |    |                         |         |                    |         |                         |    |                         |         |                    |   |    |    |   |      |

| (a) | Earnings (loss) was inadequate to cover fixed charges by $236.9 million for the fiscal year ended September 30, 2010. |
|-----|-----------------------------------------------------------------------------------------------------------------------|