Exhibit 12.1

Computation of Ratio of Earnings to Fixed Charges

										Period from			Period from
										January 1, 2006			August 2, 2006			Year Ended
	Year Ended December 31,									to August 1,			to December 31,			December 31,
	2003			2004			2005			2006			2006			2007
	Predecessor												Successor
	(Dollars in thousands)
Statement of Operations Data:
Earnings:
Net income (loss)	$	12,724		$	3,820		$	7,219		$	(21,471	)	$	5,377		$	10,676
Provision (benefit) for income taxes		7,449			2,539			4,652			(9,240	)		3,012			3,393
Fixed charges		21,737			24,719			28,110			16,795			15,726			40,676
Total earnings (deficiency) (a)	$	41,910		$	31,078		$	39,981		$	(13,916	)	$	24,115		$	54,745
Fixed charges:
Interest, including amortization of debt issuance costs	$	20,393		$	23,096		$	26,249		$	15,557		$	14,832		$	38,213
Interest component of rent expense		1,344			1,623			1,861			1,238			894			2,463
Total fixed charges (b)	$	21,737		$	24,719		$	28,110		$	16,795		$	15,726		$	40,676
Other income (expense)
Ratio of earnings available to cover fixed charges (a) / (b)		1.9	x		1.3	x		1.4	x					1.5	x		1.3	x
Deficiency of earnings available to cover fixed charges (a) – (b)										$	(30,711	)