EX-12 8 ex12-1fors3092006.htm 12.1

Exhibit 12.1

Computation of Ratio of Earnings to Fixed Charges
(In Thousands)

  Six Months Ended
June 30,
 Year Ended December 31,
  2006
 2005
 2005
 2004
 2003
 2002
 2001
Earnings                                       

Income (loss) before taxes		   $ (1,003 ) $ 3,787   $ 22,756   $ 14,074   $ 13,989   $ 5,958   $ 6,061  
Fixed charges    3,641    1,575    6,419    2,980    2,756    3,036    2,930  
      Total earnings   $ 2,638   $ 5,362   $ 29,175   $ 17,054   $ 16,745   $ 8,994   $ 8,991  

Fixed Charges		                                     

Interest expense & amortization of debt costs		   $ 1,175   $ 512   $ 2,553   $ 1,047   $ 956   $ 1,236   $ 1,053  
Interest expense in rent    2,466    1,063    3,866    1,933    1,800    1,800    1,877  
    Total fixed charges   $ 3,641   $ 1,575   $ 6,419   $ 2,980   $ 2,756   $ 3,036   $ 2,930  

Insufficient coverage		   $ 1,003    N/A    N/A    N/A    N/A    N/A    N/A  

Ratio of earnings to fixed charges		    N/A    3.4x    4.5x    5.7x    6.1x    3.0x    3.1x