Exhibit 12.1

Computation of Ratio of Earnings To Fixed Charges

		For the Years Ended December 31,
		2001		2000		1999		1998			1997
Net income (loss) before Taxes			13,032		10,845		3,320		(34,924	)		10,140
Fixed Charges:
	Interest Expense		13,015		14,084		14,566		3,545			—
	Interest Factor of Operating Rents		316		320		281		182			171
	Total Fixed Charges		13,331		14,404		14,847		3,727			171
Adjusted Earnings			26,363		25,249		18,167		(31,197	)		10,311
Ratio of Earnings to Fixed Charges			2.0		1.8		1.2		(a)			(b)

(a):  Earnings were not sufficient to cover fixed charges by $34,924 in 1998.

(b):  The ratio of earning to fixed charges has been excluded for the year ended December 31, 1997 as fixed charges were less than $200 in that year.