Exhibit 12

RATIO OF EARNINGS TO FIXED CHARGES

		Ratio of Earnings to Fixed Charges
		(Dollars in thousands, except ratio)
		2002		2001			2000		1999		1998
				(Restated)			(Restated)		(Restated)		(Restated)
Earnings:
	Pretax Income	$	32,824	$	(9,093	)	$	24,915	$	36,748	$	31,779
	Interest		29,200		37,887			37,523		28,573		20,506
	Interest in leases		2,002		2,012			1,719		1,548		1,507
	Amortization of capitalized interest		434		409			338		242		190
		$	64,460	$	31,215		$	64,495	$	67,111	$	53,982
Fixed Charges:
	Interest	$	29,200	$	37,887		$	37,523	$	28,573	$	20,506
	Capitalized interest		7		513			895		1,032		1,215
	Interest in leases		2,002		2,012			1,719		1,548		1,507
	Amortization of capitalized interest		434		409			338		242		190
		$	31,643	$	40,821		$	40,475	$	31,395	$	23,418
Ratio:			2.0x		—			1.6x		2.1x		2.3x

Note: For the year ended December 31, 2001, fixed charges exceeded earnings by approximately $9.6 million.