|
|

|                                   |  |             
|---------------------------------- |  | ------------
|Ratio of Earnings to Fixed Charges |  | Exhibit 12.1



|                                           |  |                          |            |      |   |            |  |                |                         |                  |   |            |      |   |            |   |  |   |             |  
|------------------------------------------ |  | ------------------------ | ---------- | ---- | - | ---------- |  | -------------- | ----------------------- | ---------------- | - | ---------- | ---- | - | ---------- | - |  | - | ----------- | -
|                                           |  | Year Ending December 31, |            |      |   |            |  |                | Year EndingDecember 31, |                 
|                                           |  | 2001                     |            | 2002 |   | 2003       |  | 1/1/04-6/11/04 |                         | 6/12/04-12/31/04 |   |            | 2005 |  
|Fixed Charges:                             |  |                          |            |      |   |            |  |                |                         |                  |   |            |      |   |            |   |  |   |             |  
|Interest Expense                           |  | $                        | 18,752,000 |      | $ | 20,168,000 |  | $              | 12,025,000              |                  | $ | 15,582,000 |      |   |            |   |  |   |             |  
|Operating Rental Expense                   |  |                          | 624,000    |      |   | 937,000    |  |                | 784,000                 |                  |   | 363,558    |      |   |            |   |  |   |             |  
|                                           |  |                          |            |      |   |            |  |                |                         |                  |   |            |      |   |            |   |  |   |             |  
|Int. Exp plus 1/3 Op Rental Exp            |  | $                        | 18,960,000 |      | $ | 20,480,333 |  | $              | 12,286,333              |                  | $ | 15,703,186 |      |   |            |   |  |   |             |  
|                                           |  |                          |            |      |   |           
|Earnings:                                  |  |                          |            |      |   |            |  |                |                         |                  |   |            |      |   |            |   |  |   |             |  
|Income (Loss) before Income Taxes          |  | $                        | 20,775,000 |      | $ | 40,334,000 |  | $              | 52,855,000              |                  | $ | 15,192,000 |      | $ | (5,341,000 | ) |  | $ | (18,081,000 | )
|Fixed Charges                              |  |                          | 18,960,000 |      |   | 20,480,333 |  |                | 12,286,333              |                  |   | 15,703,186 |      |   |            |   |  |   |             |  
|                                           |  |                          |            |      |   |            |  |                |                         |                  |   |            |      |   |            |   |  |   |             |  
|Earnings                                   |  | $                        | 39,735,000 |      | $ | 60,814,333 |  | $              | 65,141,333              |                  | $ | 30,895,186 |      |   |            |   |  |   |             |  
|                                           |  |                          |            |      |   |            |  |                |                         |                  |   |            |      |   |            |   |  |   |             |  
|Ratio of Earnings to Fixed Charges (1) (2) |  |                          | 2.10x      |      |   | 2.97x      |  |                | 5.30x                   |                  |   | 1.97       |      |   |            |   |  |   |             |  
|                                           |  |                          |            |      |   |            |  |                |                         |                  |   |            |      |   |            |   |  |   |             |  

---

|(1) | For purposes of calculating the ratio of earnings to fixed charges, earnings represent income (loss) before income taxes (benefit) plus fixed charges. Fixed charges consist of
interest expense, deferred financing costs written off (included in merger related expenses) and one-third of operating rental expense which management believes is representative of the interest component of rent expense.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | For the period from June 12, 2004 to December 31, 2004 and for the year ended December 31, 2005 the ratio of earnings to fixed charges was less than zero because of
net losses.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------