Exhibit 12.1

Statement RE: Ratio of Earnings to Fixed Charges

	Year Ended										Nine Months Ended
	January 31, 1999		January 30, 2000		January 28, 2001		January 27, 2002		January 26, 2003		October 27, 2002		October 26, 2003
	(in thousands, except ratio of earnings)
Fixed Charges:
Interest expensed and debt cost amortization	$	291	$	332	$	4,852	$	16,173	$	16,467	$	12,318	$	11,915
Estimate of interest within rental expense		513		825		1,032		4,565		8,445		6,343		6,481
Total Fixed Charges	$	804	$	1,157	$	5,884	$	20,738	$	24,912	$	18,661	$	18,396
Earnings:
Pre-tax gain (loss) from continuing operations	$	4,487	$	60,371	$	144,808	$	252,749	$	150,557	$	77,791	$	60,424
Fixed charges		804		1,157		5,884		20,738		24,912		18,661		18,396
Total earnings (loss) for computation of ratio	$	5,291	$	61,528	$	150,692	$	273,487	$	175,469	$	96,452	$	78,820
Ratio of earnings to fixed charges		6.58		53.16		25.61		13.19		7.04		5.17		4.28