Exhibit 12.1

Computation of Ratio of Earnings to Fixed Charges
(Dollars in thousands)

																	Period from
														Period from			August 2,
														January 1,			2006 to
														2006 to			December			Six Months Ended
					Year Ended December 31,									August 1,			31			June 30,
		2002			2003			2004			2005			2006			2006			2006			2007
		Predecessor															Successor			Predecessor			Successor
Earnings:
Net income (loss)	$	(7,142	)	$	12,724		$	3,820		$	7,219		$	(21,471	)	$	5,377		$	5,001		$	684
Provision (benefit) for income taxes		1,238			7,449			2,539			4,652			(9,240	)		3,012			3,125			1,249
Fixed charges		23,230			21,737			24,719			28,110			16,795			15,726			14,231			21,763
Total earnings (deficiency)(a)	$	17,326		$	41,910		$	31,078		$	39,981		$	(13,916	)	$	24,115		$	22,357		$	21,763
Fixed charges:
Interest, including amortization of
debt issuance costs	$	21,996		$	20,393		$	23,096		$	26,249		$	15,557		$	14,832		$	13,209		$	18,630
Interest component of rent expense		1,234			1,344			1,623			1,861			1,238			894			1,022			1,200
Total fixed charges(b)	$	23,230		$	21,737		$	24,719		$	28,110		$	16,795		$	15,726		$	14,231		$	19,830
Ratio of earnings available to cover
fixed charges(a) / (b)					1.9	x		1.3	x		1.4	x					1.5	x		1.6	x		1.1x
Deficiency of earnings available to
cover fixed charges(a) - (b)	$	(5,904	)										$	(30,711	)