Exhibit 12.2

Return on Invested Capital (ROIC)

(Dollars in thousands, except percentage data)

	2009			2008
Operating Income	$	20,325		$	(5,127	)
Add: Goodwill write-off costs		—			18,777
IPO write-off costs		—			2,037
Restructuring costs		585			1,535
Adjusted Operating Income	$	20,910		$	17,222
Blended Effective Tax Rate		28	%		28	%
Adjusted Operating Income after taxes	$	15,055		$	12,400
Average Investment1	$	131,895		$	177,321
ROIC		11.4	%		7.0	%
	As of December 31
	2009			2008
1 - Calculation of Average Investment
Shareholder’s Equity	$	42,734		$	14,550
Cash		27,234			22,344
Debt		129,711			136,906
Net Debt		102,477			114,562
Shareholders’ Equity and Net Debt		145,211			129,112
13 month Average Shareholders’ Equity & Net Debt	$	131,895		$	177,321