Years Ended

Dec. 26,

Dec. 25,

Dec. 30,

Dec. 29,

Dec. 28,

1998

1999

2000

2001

2002

Income before taxes

$

9,137

$

11,228

$

15,141

$

2,183

$

4,204

Add - Fixed charges net of capitalized interest

49

63

82

125

133

Income before taxes and fixed charges (net of capitalized interest)

$

9,186

$

11,291

$

15,223

$

2,308

$

4,337

Fixed charges:

Interest

$

34

$

36

$

35

$

56

$

84

Capitalized interest

6

5

7

5

1

Estimated interest component of rental expense

15

27

47

69

49

Total

$

55

$

68

$

89

$

130

$

134

Ratio of earnings before taxes and fixed charges, to fixed charges

167

x

166

x

171

x

18

x

32

x