Exhibit 12.1

RATIO OF EARNINGS TO FIXED CHARGES

(In thousands)	2001		2002		2003		2004		2005		Q1 2005		Q1 2006
Earnings:
Income from operations	$	33,604	$	81,627	$	83,527	$	14,732	$	61,276	$	11,108	$	10,915
Plus: fixed charges		50,970		46,350		44,739		44,009		47,154		11,270		12,096
	$	84,574	$	127,977	$	128,266	$	58,741	$	108,430	$	22,378	$	23,011
Fixed charges:
Interest expense (income), net including amortization of debt	$	43,065	$	38,314	$	36,278	$	34,558	$	37,141	$	8,843	$	9,500
Rent expense		23,716		24,109		25,383		28,639		30,343		7,355		7,866
One-third of rent expense(1)		7,905		8,036		8,461		9,451		10,013		2,427		2,596
	$	50,970	$	46,350	$	44,739	$	44,009	$	47,154	$	11,270	$	12,096
Ratio of earnings to fixed charges		1.66		2.76		2.87		1.33		2.30		1.99		1.90

(1) Represents the portion of rent expense which our management believes is representative of the interest component of rent expense.