EXHIBIT 12
CENTRAL GARDEN & PET COMPANY
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
(dollars in thousands)
Fiscal Year Ended | ||||||||||||||||
September 29, 2001 |
September 28, 2002 |
September 27, 2003 |
September 25, 2004 |
September 24, 2005 | ||||||||||||
Income (loss) before income taxes, cumulative effect of accounting change, and income (losses) associated with equity investees |
$ | (9,021 | ) | $ | 44,156 | $ | 53,139 | $ | 64,319 | $ | 79,469 | |||||
Fixed charges (1) |
24,863 | 15,689 | 20,552 | 19,157 | 24,582 | |||||||||||
Earnings |
15,842 | 59,845 | 73,691 | 83,476 | 104,051 | |||||||||||
Fixed charges (1) |
$ | 24,863 | $ | 15,689 | $ | 20,552 | $ | 19,157 | $ | 24,582 | ||||||
Ratio of earnings to fixed charges |
0.64 | 3.81 | 3.59 | 4.36 | 4.23 | |||||||||||
(1) | Fixed charges consist of interest expense, the portion of rental expense under operating leases deemed by management to be representative of the interest factor and amortization of deferred financing costs. |