Exhibit 12.1

Computation of Ratio of Earnings to Fixed Charges

(in thousands)

(unaudited)

	Year Ended June 30
	2008			2007			2006			2005			2004
Fixed charges:
Interest expense on indebtedness	$	32,469		$	37,853		$	42,381		$	43,586		$	45,324
Amortization of debt issuance costs		1,088			1,300			1,487			1,556			1,960
Capitalized interest		631			269			1,866			418			67
Interest expense on portion of rent expense representative of interest		902			760			1,159			1,329			1,561
Total fixed charges	$	35,090		$	40,182		$	46,893		$	46,889		$	48,912
Earnings:
Net income (loss) before provision for income taxes	$	67,305		$	43,838		$	684		$	19,714		$	(70,107	)
Fixed charges per above less capitalized interest		34,459			39,913			45,027			46,471			48,845
Amortization of capitalized interest		827			809			685			657			652
Total earnings	$	102,591		$	84,560		$	46,396		$	66,842		$	(20,610	)
Ratio of earnings to fixed charges*		2.9	x		2.1	x		0.0	x		1.4	x
Coverage deficiency							$	(497	)				$	(69,522	)

*Earnings were inadequate to cover fixed charges during fiscal years 2006 and 2004.