Exhibit 12.1

RATIO OF EARNINGS TO FIXED CHARGES

Computation of Ratio to Earnings to Fixed Charges

(in thousands, except for ratios)

	Fiscal Year Ended January 31,
	2013			2012		2011
(Loss) income before income taxes	$	(1,498	)	$	9,862	$	(21,704	)
Interest expense		26,674			25,625		24,344
Amortization and write-off of debt issuance costs		2,221			1,361		1,857
Portion of rentals deemed to be interest		480			1,441		1,538
Income Available for fixed charges	$	27,877		$	38,289	$	6,035
Fixed charges:
Interest expense	$	26,674		$	25,625	$	24,344
Amortization and write-off of debt issuance costs		2,221			1,361		1,857
Portion of rentals deemed to be interest		480			1,441		1,538
Total fixed charges	$	29,375		$	28,427	$	27,739
Ratio of earnings to fixed charges (times)		0.9			1.3		0.2

For purposes of computing the ratio of earnings to fixed charges, earnings consist of (loss) income before income taxes plus fixed charges. Fixed charges consist of (i) interst expense, including gains and losses on early extinguishment of debt, (ii) amortization and write-off of debt issuance costs, and (iii) the portion of rental expense we estimate to be representative of interest. Earnings would not have been sufficient to cover fixed charges by $1.5 million and $21.7 million for the fiscal years ended January 31, 2013 and 2011, respectively.