| Exhibit                12.1                                      |
|------------------------------------------------------------------|
|                                                             |
| Computation                of Ratio of Earnings to Fixed Charges |
| (In                000's, Except Ratios)                         |
| (Unaudited)                                                      |

|                                                                     |   | **2006** |   |  **2005** |   | **May                  18-Dec 31****2004**  |   |
|--------------------------------------------------------------------------|--------|----------|--------|----------------|--------|--------------------------------------------------|--------|
| Income                  (loss) before income taxes and minority interest |   |     | (983   | )              |   | 2,926                                            |   |   | 11,280 |   |
|                                                                     |   |     |   |           |   |                                             |   |   |   |   |
| Fixed                  Charges Deducted from Income:                     |   |     |   |           |   |                                             |   |   |   |   |
| Implicit                  Interest in Rents                              |   |     | 180    |           |   | 225                                              |   |   | 150 |   |
| Interest                  Expense                                        |   |     | 22,088 |           |   | 19,386                                           |   |   | 12,720 |   |
| Subtotal                                                                 |   |     | 22,268 |           |   | 19,611                                           |   |   | 12,870 |   |
|                                                                     |   |     |   |           |   |                                             |   |   |   |   |
| Earnings                  Available for Fixed Charges                    |   |     | 21,285 |           |   | 22,537                                           |   |   | 24,150 |   |
|                                                                     |   |     |   |           |   |                                             |   |   |   |   |
| Implicit                  Interest in Rents                              |   |     | 180    |           |   | 225                                              |   |   | 150 |   |
| Interest                  Expense                                        |   |     | 22,088 |           |   | 19,386                                           |   |   | 12,720 |   |
|                                                                     |   |     |   |           |   |                                             |   |   |   |   |
| Total                  Fixed Charges                                     |   |     | 22,268 |           |   | 19,611                                           |   |   | 12,870 |   |
|                                                                     |   |     |   |           |   |                                             |   |   |   |   |
| Ratio                  of Earnings to Fixed Charges                      |   |     | 0.96   | *         |   | 1.15                                             |   |   | 1.88 |   |