Thirteen Weeks Ended

Fiscal Year Ended

(in thousands, except ratio data)

3/29/2018

12/28/2017

12/29/2016

12/31/2015

12/25/2014

12/26/2013

Earnings before income taxes

$

34,722

$

98,552

$

54,513

$

43,006

$

24,732

$

17,940

Fixed Charges

8,288

29,758

22,055

15,740

14,758

9,745

Capitalized Interest

—

—

—

—

—

—

Adjusted earnings

$

43,010

$

128,310

$

76,568

$

58,746

$

39,490

$

27,685

Fixed Charges:

Interest expense

1,784

13,777

12,803

9,386

8,949

7,684

Rental expense

6,504

15,981

9,252

6,354

5,809

2,061

Fixed Charges

$

8,288

$

29,758

$

22,055

$

15,740

$

14,758

$

9,745

Ratio of earnings to fixed charges

5.2

4.3

3.5

3.7

2.7

2.8