Attached files
| file | filename |
|---|---|
| 10-Q - 10-Q - B&G Foods, Inc. | bgs-20170930x10q.htm |
| EX-32.1 - EX-32.1 - B&G Foods, Inc. | bgs-20170930ex321786c6d.htm |
| EX-31.2 - EX-31.2 - B&G Foods, Inc. | bgs-20170930ex312f81e96.htm |
| EX-31.1 - EX-31.1 - B&G Foods, Inc. | bgs-20170930ex311f40047.htm |
| EX-10.1 - EX-10.1 - B&G Foods, Inc. | bgs-20170930ex10127d5ad.htm |
Exhibit 12.1
B&G Foods, Inc.
Computation of Ratio of Earnings to Fixed Charges
(In thousands, except ratios)
|
|
|
Thirty-nine Weeks Ended |
|
Year Ended |
|
Year Ended |
|
Year Ended |
|
Year Ended |
|
Year Ended |
|
||||||
|
|
|
Sept. 30, 2017 |
|
Dec. 31, 2016 |
|
Jan. 2, 2016 |
|
Jan. 3, 2015 |
|
Dec. 28, 2013 |
|
Dec. 29, 2012 |
|
||||||
|
Income before income tax expense |
|
$ |
138,493 |
|
$ |
177,066 |
|
$ |
121,239 |
|
$ |
63,777 |
|
$ |
80,892 |
|
$ |
90,914 |
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges |
|
|
68,111 |
|
|
77,473 |
|
|
53,811 |
|
|
49,000 |
|
|
43,947 |
|
|
49,486 |
|
|
Income as adjusted |
|
$ |
206,604 |
|
$ |
254,539 |
|
$ |
175,050 |
|
$ |
112,777 |
|
$ |
124,839 |
|
$ |
140,400 |
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (excluding unrealized gain or loss on interest rate swap) |
|
$ |
65,019 |
|
$ |
74,456 |
|
$ |
51,131 |
|
$ |
46,573 |
|
$ |
41,813 |
|
$ |
47,660 |
|
|
Portion of rents representative of the interest factor |
|
|
3,092 |
|
|
3,017 |
|
|
2,680 |
|
|
2,427 |
|
|
2,134 |
|
|
1,826 |
|
|
Fixed charges |
|
$ |
68,111 |
|
$ |
77,473 |
|
$ |
53,811 |
|
$ |
49,000 |
|
$ |
43,947 |
|
$ |
49,486 |
|
|
Ratio of earnings to fixed charges |
|
|
3.0x |
|
|
3.3x |
|
|
3.3x |
|
|
2.3x |
|
|
2.8x |
|
|
2.8x |
|