EXHIBIT 12.2

           STATEMENT OF COMPUTATION OF PRO FORMA RATIO OF EARNINGS TO
              COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
                                 (In thousands)



                                                       Year Ended       Three Months
                                                       December 31,    Ended March 31,
                                                           2001            2002
                                                           ----            ----
                                                                 
Earnings:
   Income before taxes                                    $52,998        $20,138
   Fixed charges per below                                 28,435          7,100
   Less: capitalized interest per below                       213             --
   Current period amortization of interest
     capitalized in prior periods                              --             --
                                                          ----------------------
   Total earnings                                         $81,220        $27,238
                                                          ======================
Fixed charges and preferred stock dividends:
   Interest expense                                       $27,387        $ 6,841
   Capitalized interest                                       213             --
   Interest portion of rent expense                           835            259
   Preferred dividend requirements                            --
                                                          ----------------------
   Total fixed charges and preferred stock dividends      $28,435        $ 7,100
                                                          ======================
Ratio of earnings to combined fixed charges
   and preferred stock dividends                              2.9            3.8
                                                          ======================