Exhibit 12.1

Statement of Computation re: Ratio of Earnings to Fixed Charges (1)

																Three Months
										For the Years Ended December 31,						Ended
	2004			2003			2002			2001			2000			March 31, 2005
Adjusted Earnings (2):
Earnings (losses) before minority interest and equity income (loss)	$	(57,190	)	$	(68,998	)	$	(67,876	)	$	(60,362	)	$	(82,189	)	$	(13,287	)
Fixed Charges		10,833			13,394			22,706			27,988			27,055			1,827
Adjusted earnings (losses)	$	(46,357	)	$	(55,604	)	$	(45,170	)	$	(32,374	)	$	(55,134	)	$	(11,460	)
Fixed Charges:
Interest expense	$	9,761		$	12,173		$	21,661		$	26,826		$	26,619		$	1,536
Assumed interest element included in rent expense (3)		1,072			1,221			1,045			1,162			436			291
Total Fixed Charges	$	10,833		$	13,394		$	22,706		$	27,988		$	27,055		$	1,827
Earnings available to cover fixed charges	$	(46,357	)	$	(55,604	)	$	(45,170	)	$	(32,374	)	$	(55,134	)	$	(11,460	)
Fixed Charges		10,833			13,394			22,706			27,988			27,055			1,827
Ratio (if greater than 1 to 1)
Deficit in dollars (if ratio less than 1 to 1)	$	(57,190	)	$	(68,998	)	$	(67,876	)	$	(60,362	)	$	(82,189	)	$	(13,287	)

(1)	CompuCom was sold on October 1, 2004 and treated as discontinued operations as of September 30, 2004. The fixed charge coverage ratio assumes Compucom is excluded for all periods presented.
(2)	Adjusted Earnings includes earnings (losses) before other income (loss), impairment-related party, interest income, interest expense, income taxes, minority interest and equity (income) loss plus fixed charges. Fixed charges consist of interest expense, including amortization of debt issuance costs, and that portion of rent expense that we believe to be representative of interest.
(3)	Total rent expense for the year multiplied by twenty percent. This is the portion of rental expense we believe to be representative of interest.

Pro Forma Ratio of Earnings to Fixed Charges

	Year Ended
	December 31,
	2004
Adjusted Earnings (2):
Earnings (losses) before minority interest and equity income (loss)	$	(57,190	)
Fixed Charges		6,462
Adjusted earnings (losses)	$	(50,728	)
Fixed Charges:
Interest expense	$	5,390
Assumed interest element included in rent expense (3)		1,072
Total Fixed Charges	$	6,462
Earnings available to cover fixed charges	$	(50,728	)
Fixed Charges		6,462
Ratio (if greater than 1 to 1)
Deficit in dollars (if ratio less than 1 to 1)	$	(57,190	)