Exhibit 12

Statement of Computation of Ratio of Earnings to Fixed Charges

	Year ended December 31,															Nine months ended September 30,
	1999			2000			2001			2002			2003			2003			2004
	(Amounts in thousands)          Restated															Restated
Earnings:
Income (loss) before income taxes and minority interest	$	32,304		$	411		$	(4,639	)	$	11,268		$	(1,496	)	$	5,425		$	5,282
(Less)/Add: Equity (earnings) losses		(2,265	)		(3,060	)		(3,131	)		(2,403	)		(789	)		(847	)		135
Add: Dividends		450			750			1,054			2,828			150			—			—
Sub-total:		30,489			(1,899	)		6,716			11,693			(2,135	)		4,578			5,417
Add: Total fixed charges (per below)		14,911			19,954			12,581			11,255			17,945			10,956			21,619
Less: Interest capitalized		520			1,067			336			212			152			122			143
Total Earnings		44,880			16,988			5,529			22,736			15,658			15,412			26,893
Fixed Charges:
Interest expense, including interest capitalized		13,535			18,557			11,374			9,939			15,958			9,641			20,091
Portion of rental expense representative of the interest factor		1,376			1,397			1,207			1,316			1,987			1,315			1,528
Total fixed charges		14,911			19,954			12,581			11,255			17,945			10,956			21,619
Ratio of Earnings to Fixed Charges		3.0			(a	)		(a	)		2.0			(a	)		1.4			1.2

(a) For fiscal 2000, 2001 and 2003, earnings were insufficient to cover fixed charges by approximately $2,966, $7,052 and $2,287, respectively.