Exhibit 12.1

Computation of Ratio of Earnings to Fixed charges

																		Pro			Pro
	Actual																	forma			forma
	For the year ended June 30,													For the Six Months Ended December 31,				For the year ended			For the six months ended
	2005			2006		2007			2008		2009			2008		2009		June 30, 2009			December 31, 2009
Net (loss) income		(357	)		6,965		(32,203	)		43,364		(6,822	)		20,836		12,403		(6,822	)		12,403
Adjustments
Income tax provision		19,986			27,517		37,735			36,015		15,023			15,609		13,870		15,023			13,870
Total fixed charges		40,438			36,719		38,011			64,459		61,369			31,308		32,686		106,912			59,555
Income		60,067			71,201		43,543			143,838		69,570			67,753		58,959		115,113			85,828
Fixed charges
Interest expense		32,192			27,705		29,701			41,319		40,837			20,755		22,915		85,735			49,583
Deferred issuance costs amortization		1,686			1,997		1,761			3,059		2,859			1,459		1,551		3,504			1,752
Imputed interest expense		6,560			7,017		6,549			20,081		17,673			9,094		8,220		17,673			8,220
Total fixed charges		40,438			36,719		38,011			64,459		61,369			31,308		32,686		106,912			59,555
Ratio of Earnings to fixed charges		1.5			1.9		1.1			2.2		1.1			2.2		1.8		1.1			1.4