Exhibit 12.1

COMPUTATION OF EARNINGS TO FIXED CHARGES
(Dollars in thousands)

	Six Months Ended June 30,						Fiscal Year Ended December 31,
	2005			2004			2004			2003			2002			2001			2000
Income from continuing operations before income taxes	$	2,133		$	27,010		$	82,958		$	34,741		$	21,546		$	6,222		$	27,474
Add: fixed charges from below		37,155			17,257			34,025			19,757			20,488			27,981			36,924
Earnings before fixed charges		39,288			44,267			116,983			54,498			42,034			34,203			64,398
Interest expense (including amortization of debt issue costs)		31,507			12,464			24,458			11,124			12,055			20,581			30,891
Capitalized interest		—			—			—			—			—			—			—
Interest component of operating leases		5,648			4,793			9,567			8,633			8,433			7,400			6,033
Fixed charges		37,155			17,257			34,025			19,757			20,488			27,981			36,924
Ratio of earnings to fixed charges		1.06	x		2.57	x		3.44	x		2.76	x		2.05	x		1.22	x		1.74	x

(a) For purposes of calculating the ratio of earnings to fixed charges, earnings are defined as income from continuing operations before income taxes plus fixed charges. Fixed charges include interest expense (including amortization of deferred financing costs) and an estimate of operating rental expense, approximately 33%, which management believes is representative of the interest component.