EXHIBIT 12



STATEMENT OF COMPUTATION OF RATIOS



|                                                                            |  |                               |        |                             |   |        |                            |  |                            |        |                            |   |        |                            |   |        |   |  |   |       
|--------------------------------------------------------------------------- |  | ----------------------------- | ------ | --------------------------- | - | ------ | -------------------------- |  | -------------------------- | ------ | -------------------------- | - | ------ | -------------------------- | - | ------ | - |  | - | ------
|                                                                            |  | Company                       |        | Predecessor                
|                                                                            |  | 148 DaysEndedDecember 31,2004 |        | 218 DaysEnded August 5,2004 |   |        | Year EndedDecember 31,2003 |  | Year EndedDecember 31,2002 |        | Year EndedDecember 31,2001 |   |        | Year EndedDecember 31,2000
|Income (loss) before income taxes, minority interest and extraordinary item |  | $                             | 5,732  |                             | $ | (7,625 | )                          |  | $                          | 15,780 |                            | $ | 645    |                            | $ | (1,037 | ) |  | $ | 13,873
|                                                                            |  |                               |        |                             |   |       
|Fixed charges deducted from earnings                                        |  |                               | 9,288  |                             |   | 5,609  |                            |  |                            | 10,066 |                            |   | 11,288 |                            |   | 11,812 |   |  |   | 13,361
|                                                                            |  |                               |        |                             |   |        |                            |  |                            |        |                            |   |        |                            |   |        |   |  |   |       
|Earnings available for payment of fixed charges                             |  | $                             | 15,020 |                             | $ | (2,016 | )                          |  | $                          | 25,846 |                            | $ | 11,933 |                            | $ | 10,775 |   |  | $ | 27,234
|                                                                            |  |                               |        |                             |   |        |                            |  |                            |        |                            |   |        |                            |   |        |   |  |   |       
|                                                                            |  |                               |        |                             |   |       
|Fixed charges:                                                              |  |                               |        |                             |   |        |                            |  |                            |        |                            |   |        |                            |   |        |   |  |   |       
|                                                                            |  |                               |        |                             |   |       
|Interest expense, net                                                       |  | $                             | 8,139  |                             | $ | 4,684  |                            |  | $                          | 8,310  |                            | $ | 9,420  |                            | $ | 10,141 |   |  | $ | 11,669
|                                                                            |  |                               |        |                             |   |       
|Amortization of deferred financing fees                                     |  |                               | 813    |                             |   | 434    |                            |  |                            | 952    |                            |   | 1,029  |                            |   | 1,029  |   |  |   | 1,039 
|                                                                            |  |                               |        |                             |   |       
|Portion of rent deemed to be interest                                       |  |                               | 336    |                             |   | 491    |                            |  |                            | 804    |                            |   | 839    |                            |   | 642    |   |  |   | 653   
|                                                                            |  |                               |        |                             |   |        |                            |  |                            |        |                            |   |        |                            |   |        |   |  |   |       
|Total fixed charges                                                         |  | $                             | 9,288  |                             | $ | 5,609  |                            |  | $                          | 10,066 |                            | $ | 11,288 |                            | $ | 11,812 |   |  | $ | 13,361
|                                                                            |  |                               |        |                             |   |        |                            |  |                            |        |                            |   |        |                            |   |        |   |  |   |       
|Ratio of earnings (deficiency) to fixed charges                             |  |                               | 1.6    |                             |   | (0.4   | )                          |  |                            | 2.6    |                            |   | 1.1    |                            |   | 0.9    |   |  |   | 2.0   
|                                                                            |  |                               |        |                             |   |        |                            |  |                            |        |                            |   |        |                            |   |        |   |  |   |