Computation of Ratio of Earnings to Fixed Charge Calculation Exhibit 12.1

(dollars in thousands)

	Three Months Ended 12/31/2003			Six Months Ended 3/31/2004		Nine Months Ended 6/30/2004
Pre-tax income (loss) from continuing operations		(3,150	)		5,408		11,179
Fixed charges:
Interest expense + Amortization of deferred financing from continuing operations		8,203			16,043		23,667
Interest factor of rental expense (1)		2,154			4,196		6,204
Total fixed charges		10,357			20,239		29,871
Pre-tax income from continuing operations plus fixed charges		7,207			25,647		41,050
Ratio of Earnings to Fixed Charge		0.70	(2)		1.27		1.37

(1)         One-third of rental expense relating to operating leases is attributed to the interest portion. Management believes this respresents a reasonable approximation of the interest factor.

(2)         For the three months ended December 31, 2003 the ratio coverage was less than 1:1. The Company must generate additional earnings of $3,150 to achieve a coverage ratio of 1:1.