EX-12.1 2 a2172191zex-12_1.htm EX-12.1
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1

 
  As of and for Year Ended December 31,
  As of and for the
Six Months
Ended June 30,

 
 
  2001
  2002
  2003
  2004
  2005
  2005
  2006
 
 
  (in thousands)

  (in thousands)

 
Earnings:                                            
  Pre-tax income (loss) before equity in investments and minority interest   $ (45 ) $ 2,721   $ 22   $ 3,989   $ (3,456 ) $ 2,119   $ (7,591 )
  Add: Fixed charges     4,831     18,943     20,868     20,890     23,858     11,546     18,715  
  Add: Amortization of capitalized interest     59     59     62     65     67     4     4  
  Add: Distributions from equity investees     6,208     126                                
  Less: Interest capitalized                 (140 )   (110 )   (106 )   (4 )    
   
 
 
 
 
 
 
 
Total Earnings   $ 11,053   $ 21,849   $ 20,812   $ 24,834   $ 20,363   $ 13,665   $ 11,128  
   
 
 
 
 
 
 
 
Fixed Charges:                                            
  Interest expense   $ 4,230   $ 18,489   $ 20,135   $ 20,074   $ 22,833   $ 11,112   $ 18,180  
  Interest capitalized                 140     110     106     4      
  Amortization of capitalized expenses related to indebtedness     4                                      
  Estimated interest on rental expense     597     454     593     706     919     430     535  
   
 
 
 
 
 
 
 
Total Fixed Charges   $ 4,831   $ 18,943   $ 20,868   $ 20,890   $ 23,858   $ 11,546   $ 18,715  
   
 
 
 
 
 
 
 
Ratio of Earnings to Fixed Charges(1)     2.29x     1.15x     1.00x     1.19x     0.85x     1.18x     0.59x  

(1)
At December 31, 2005 and June 30, 2006, the Company had a deficiency of $3,495 and $7,587, respectively, in earnings to fixed charges.



QuickLinks