Exhibit 12.2
| Six | Six | Twelve | |||||||||||
| months | months | months | |||||||||||
| ended | ended | ended | |||||||||||
| June 30, | June 30, | June 30, | |||||||||||
| 2001 | 2002 | 2002 | |||||||||||
Other Data: | |||||||||||||
Ratio of earnings to fixed charges: | |||||||||||||
| Pre-tax income from continuing operations | $ | 6,871 | $ | 14,410 | -$ | 6,464 | |||||||
| Income (Loss) from equity investments | -504 | -419 | -879 | ||||||||||
| Fixed Charges | 17,916 | 13,463 | 29,150 | ||||||||||
| Amortization of capitalized interest | 132 | 260 | 333 | ||||||||||
| Capitalized interest | -757 | 0 | -343 | ||||||||||
| Earnings | $ | 23,658 | $ | 27,714 | $ | 21,797 | |||||||
| Interest expense | $ | 17,159 | $ | 13,463 | $ | 28,807 | |||||||
| Capitalized interest | 757 | 0 | 343 | ||||||||||
| Fixed Charges | $ | 17,916 | $ | 13,463 | $ | 29,150 | |||||||
| Ratio | 1.32 | 2.06 | 0.75 | ||||||||||