McNaughton Apparel Group Inc – ‘S-4’ on 8/7/98 – EX-12.1

As of:  Friday, 8/7/98   ·   Accession #:  940180-98-850   ·   File #:  333-60899

in

this entire Filing. an “Entity” Search.

Show

Documents searched

and

each “hit”. the 1st “hit”.

↓↑Hints

Registration of Securities Issued in a Business-Combination Transaction   —   Form S-4
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: S-4         Registration of Securities Issued in a               192   1.09M 
                          Business-Combination Transaction                       
 2: EX-5        Opinion of Haythe & Curley                             2     13K 
 3: EX-12.1     Computation of Ratio of Earnings                       1      9K 
 4: EX-21       Subsidiaries of the Registrant                         1      5K 
 5: EX-23.1     Consent of Ernst & Young LLP                           1      6K 
 6: EX-23.2     Consent of Ernst & Young LLP                           1      6K 
 7: EX-23.3     Consent of Pricewaterhousecoopers LLP                  1      6K 
 8: EX-23.4     Consent of Friedman, Alpren & Green LLP                1      6K 
 9: EX-27       Financial Data Schedule                                2      8K 
10: EX-99       Letter of Transmittal                                 22     85K 

EX-12.1   —   Computation of Ratio of Earnings

EX-12.1
TOC
↑Top
Previous
Next
↓Bottom
Just 1st
 
                                                                    EXHIBIT 12.1

STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES   

                                                        [Enlarge/Download Table]

                                TWENTY-SIX WEEKS ENDED                                       FISCAL YEAR ENDED                      
                                    ($ IN THOUSANDS)                                          ($ IN THOUSANDS)                      
                            ------------------------------------   -----------------------------------------------------------------
                               MAY 2,         MAY 2,      MAY 3,     NOV 1,       NOV 1,      NOV 2,     NOV 4,    NOV 4,     NOV 5,
                               1998           1998        1997       1997         1997        1996       1995      1994       1993  
                            (PRO FORMA)                            (PRO FORMA)                                                      
                            ----------      --------    --------   -----------   --------   --------   --------  --------   --------
                                                                                                                                    
Interest                     $ 9,519         $3,815      $   716       $15,191    $ 2,500     $2,294     $ 1,440   $ 1,341    $2,639
Interest portion of                                                                                                                 
 rent expense                    701            562          360         1,506        703        733         597       524       443
                             -------         ------      -------       -------    -------     ------     -------   -------    ------
Fixed Charges                $10,220         $4,377      $ 1,076       $16,697    $ 3,203     $3,027     $ 2,037   $ 1,865    $3,082
                             =======         ======      =======       =======    =======     ======     =======   =======    ======

Consolidated pretax income                                                                                                          
(loss) from continuing                                                                                                              
 operations                  $   629         $  986      $(6,261)      $(1,267)   $(8,105)    $2,651     $16,591   $16,233    $4,492

Fixed charges per above       10,220          4,377        1,076        16,697      3,203      3,027       2,037     1,865     3,082
                             -------         ------      -------       -------    -------     ------     -------   -------    ------
Earnings (deficit) (1)       $10,849         $5,363      $(5,185)      $15,430    $(4,902)    $5,678     $18,628   $18,098    $7,574
                             =======         ======      =======       =======    =======     ======     =======   =======    ======

Ratio of Earnings to                                                                                                                
 Fixed Charges (1)              1.1x           1.2x           --            --         --       1.9x        9.1x      9.7x      2.5x
                             =======         ======      =======       =======    =======     ======     =======   =======    ======

______________________                                                          

(1)  The ratio of earnings to fixed charges is not meaningful for periods that  
  result in a deficit. The deficiency of earnings to fixed charges for the
twenty-six weeks ended May 3, 1997, the pro forma fiscal year ended   
  November 1, 1997 and the fiscal year ended November 1, 1997 were $6,261,
$1,267 and $8,105, respectively.                                      

Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘S-4’ Filing		Date		Other Filings
Filed on:		8/7/98		S-8
		11/1/97		10-K,  NT 10-K
		5/3/97		10-Q
				List all Filings