Exhibit 12.1

Earnings to Fixed Charges
	2002		2003		2004		2005		2006
Earnings:
Income (loss) before taxes		-3,990		25,534		40,691		34,116		(84,963	)
Interest		49254		45,413		53,185		73,274		111,280
Interest portion of rental expense		3254		3,739		4,960		7,737		10,413
		48,518		74,686		98,836		115,127		36,730
Fixed Charges:
Interest		49,254		45,413		53,185		73,274		111,280
Interest capitalized		-844		-860		-1,120		-1,230		-2,469
Interest portion of rental expense		3,254		3,739		4,960		7,737		10,413
		51,664		48,292		57,025		79,781		119,224
Ratio		0.9		1.5		1.733209		1.443040		0.308076
Shortfall (overage)		3,146		-26,394		-41,811		-35,346		82,494