Exhibit 12.1

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

					Years ended December 31,
															January 1,
			November 5												2007
	January 1		through												through
	through		December												September
	November 5,		31,												30,
	2002		2002		2003		2004		2005			2006			2007
	(In Thousands)
Pre-tax income before minority interest and equity in earnings of partnership	$	2,685	$	2,310	$	9,180	$	11,414	$	12,289		$	13,696		$	10,029
Distributions from partnership		—		891		3,564		1,980		1,812			9,285			9,943
Fixed Charges		3,435		439		2,563		4,773		9,477			17,974			15,417
Amortization of Capitalized Interest		—		—		—		—		2			11			24
less
Capitalized Interest		—		—		—		—		(237	)		(1,546	)		(2,171	)
Earnings	$	6,120	$	3,640	$	15,307	$	18,167	$	23,343		$	39,420		$	33,242
Fixed Charges
Interest Expense (includes any debt amortization)	$	3,283	$	345	$	2,001	$	3,326	$	6,909		$	13,626		$	9,956
Capitalized Interest		—		—		—		—		237			1,546			2,171
Estimated interest element of rentals1		152		94		562		1,447		2,331			2,802			3,290
Total Fixed Charges	$	3,435	$	439	$	2,563	$	4,773	$	9,477		$	17,974		$	15,417
Ratio of Earnings to Fixed Charges		1.78		8.29		5.97		3.81		2.46			2.19			2.16

¹ Calculated as one-third of rentals. Considered a reasonable approximation of interest factor.