| Fiscal Year Ended December 31, | ||||||||||||||||||||
Earnings | 2009 | 2008 | 2007 | 2006 | 2005 | |||||||||||||||
| Pre-tax earnings continuing operations | 122,074 | 39,455 | 66,525 | 72,034 | 27,439 | |||||||||||||||
| Fixed charges | 30,145 | 37,462 | 29,511 | 17,913 | 4,919 | |||||||||||||||
| Amortization of capitalized interest | 22 | 2 | — | — | — | |||||||||||||||
| Interest capitalized | (158 | ) | (676 | ) | — | — | — | |||||||||||||
| Other (income) Expense | (362 | ) | 234 | (23 | ) | — | — | |||||||||||||
Adjusted Earnings | 151,719 | 76,477 | 96,013 | 89,947 | 32,358 | |||||||||||||||
Fixed Charges | ||||||||||||||||||||
| Interest Expense | 18,430 | 27,614 | 22,036 | 12,985 | 1,223 | |||||||||||||||
| Interest Capitalized | 158 | 676 | — | — | — | |||||||||||||||
| Tax Interest | 133 | 81 | 82 | — | — | |||||||||||||||
| Interest in Rentals (1) | 11,422 | 9,091 | 7,393 | 4,928 | 3,696 | |||||||||||||||
Total Fixed Charges | 30,143 | 37,462 | 29,511 | 17,913 | 4,919 | |||||||||||||||
Ratio of Earnings to Fixed Charges | 5.03 | 2.04 | 3.25 | 5.02 | 6.58 | |||||||||||||||
| (1) | Interest is estimated at one-third of rental expense. |
