Exhibit 99.1

From:  SANFORD TELLER COMMUNICATIONS                                 [LOGO]
       1365 York Avenue
       New York, New York 10021
       (212) 717-0332



For:   MORTON'S RESTAURANT GROUP, INC.                    FOR IMMEDIATE RELEASE
       325 North LaSalle Street                           ---------------------
       Chicago, Illinois 60610
       (312) 923-0030
       www.mortons.com
                                                              February 26, 2007


Contact:  RONALD M. DINELLA, SENIOR VICE PRESIDENT, CHIEF FINANCIAL OFFICER,
          MORTON'S RESTAURANT GROUP, INC.
          ------------------------------------------------------------------


           MORTON'S RESTAURANT GROUP, INC. (NYSE:MRT) REPORTS RESULTS
     FOR FOURTH QUARTER 2006 AND FOR THE FISCAL YEAR ENDED DECEMBER 31, 2006


                   - RECORD-SETTING FOURTH QUARTER REVENUES -

                   - COMPARABLE RESTAURANT REVENUES UP 6.4% -

    - COMPANY PROVIDES GUIDANCE FOR FISCAL FIRST QUARTER AND FULL YEAR 2007-



HIGHLIGHTS FOR THE FOURTH QUARTER OF FISCAL 2006 AS COMPARED TO THE FOURTH
QUARTER OF FISCAL 2005

     o    Revenues increased 8.7% to $90.9 million.

     o    Comparable restaurant revenues increased 6.4% (Morton's +6.7%,
          Bertolini's -2.4%).

     o    Net income was $5.6 million, or $0.33 per diluted share, compared to a
          net loss of $(3.8) million, or $(0.38) per diluted share, last year.

     o    Pro forma net income was $5.8  million,  or $0.34 per  diluted  share,
          compared to pro forma net income of $5.3 million, or $0.31 per diluted
          share, last year (refer to the  reconciliation of pro forma net income
          to generally accepted accounting principles ("GAAP") net income (loss)
          in the financial tables that follow).


                                       1





HIGHLIGHTS FOR THE FISCAL YEAR 2006 AS COMPARED TO THE FISCAL YEAR 2005

     o    Revenues  increased 7.1% to $322.0  million.

     o    Comparable restaurant revenues increased 4.1% (Morton's +4.3%,
          Bertolini's -2.0%).

     o    Including  non-recurring  items associated with the Company's February
          2006  Initial  Public  Offering  ("IPO"),  the net  loss  reported  in
          accordance with GAAP for fiscal 2006 was $(13.6)  million,  or $(0.84)
          per diluted share,  which compares to GAAP net loss of $(4.2) million,
          or  $(0.42)  per  diluted  share,   for  fiscal  2005  (refer  to  the
          reconciliation  of pro forma net income to GAAP net  income  (loss) in
          the financial tables that follow).

     o    Pro forma net income was $14.0 million, or $0.82 per diluted share, up
          21.1% when compared to pro forma net income of $11.6 million, or $0.68
          per diluted share last year (refer to the  reconciliation of pro forma
          net  income to GAAP net income  (loss) in the  financial  tables  that
          follow).

Chicago, IL. February 26, 2007. Morton's Restaurant Group, Inc. (NYSE:MRT) today
reported unaudited financial results for its 2006 fiscal fourth quarter and its
fiscal year ended December 31, 2006.

Thomas J. Baldwin,  chairman,  chief executive officer and president of Morton's
Restaurant Group, said "We are extremely pleased to report our operating results
for both 2006 fourth quarter and the full fiscal year.  Revenues for the quarter
and the year were at an all-time high, in part driven by  significant  growth in
comparable restaurant revenues.

"We continue to work hard to grow and strengthen our globally-recognized brand
by building new restaurants and through strategic initiatives designed to
further develop and strengthen our existing restaurants. These include making
our private-dining Boardrooms even more appealing and rolling out our highly
popular Bar 12o21 in additional locations.

"There are now 74 Morton's  steakhouses,  including the two new Morton's (one in
Houston, TX and one in Anaheim,  CA) that opened during the 2006 fourth quarter.
The new  Morton's in San Jose,  CA opened on February 2, 2007,  the same day our
spectacular Trevi restaurant,  formerly  Bertolini's,  opened at the Fountain of
Gods at the Forum Shops at Caesar's Palace in Las Vegas.

"We and our 4,500 dedicated employees, 'our 4,500 person marketing department',
remain focused on providing our guests with world-class dining  experiences.  We
are committed to striving for perfection."


                                       2




FOURTH QUARTER OF FISCAL 2006 RESULTS

Revenues for the fourth  quarter of fiscal 2006  increased 8.7% to $90.9 million
from $83.6 million for the fourth quarter of fiscal 2005. The growth in revenues
is  attributable  to a 6.4%  (Morton's  +6.7%,  Bertolini's  -2.4%)  increase in
comparable  restaurant  revenues (13 weeks to 13 weeks) and revenues  from eight
new Morton's steakhouses,  four of which opened in fiscal 2005 and four of which
opened in fiscal 2006.  During fiscal 2006,  Morton's  opened new steakhouses in
Troy,  MI (March),  Northbrook,  IL  (September),  Houston,  TX  (November)  and
Anaheim, CA (December).

During the fourth quarter,  the Bertolini's at the Forum Shops at Caesars Palace
in Las Vegas was closed  for  renovation.  Our new  Italian  restaurant,  Trevi,
opened at that location, on February 2, 2007.

The Company's net income was $5.6 million, or $0.33 per diluted share, for the
fourth quarter of fiscal 2006, compared to net loss of $(3.8) million, or
$(0.38) per diluted share, for the fourth quarter of fiscal 2005. These fourth
quarter results include compensation expense, net of related income taxes,
pursuant to Statement of Financial Accounting Standards No. 123R "share based
payment" (SFAS No. 123R), which requires the expensing of stock issued to
employees, of $0.01 per diluted share.

The Company's pro forma net income was $5.8 million, or $0.34 per diluted share,
for the fourth quarter of fiscal 2006,  compared to pro forma net income of $5.3
million,  or $0.31 per  diluted  share,  for the fourth  quarter of fiscal  2005
(refer to the  reconciliation  of pro forma net income to GAAP net income (loss)
in the financial tables that follow).

RESULTS FOR FISCAL 2006

Revenues for fiscal 2006  increased  7.1% to $322.0  million from $300.7 million
for fiscal  2005.  The growth in revenues is  attributable  to a 4.1%  (Morton's
+4.3%,  Bertolini's -2.0%) increase in comparable  restaurant revenues (52 weeks
to 52 weeks) and  revenues  from eight new Morton's  steakhouses,  four of which
opened in fiscal 2005 and four of which  opened in fiscal  2006.  During  fiscal
2006,  Morton's  opened new  steakhouses  in Troy,  MI (March),  Northbrook,  IL
(September), Houston, TX (November) and Anaheim, CA (December).

During part of the third quarter and all of the fourth quarter,  the Bertolini's
at the Forum Shops at Caesars Palace in Las Vegas was closed for renovation. Our
new Italian restaurant, Trevi, opened at that location, on February 2, 2007.


                                       3



Management fee paid to related party was $0.4 million for fiscal 2006,  compared
to $2.8 million in fiscal 2005. The related management  agreement was terminated
in connection  with the Company's IPO in February 2006 and the Company  incurred
an $8.4 million  termination fee. (Refer to the  reconciliation of pro forma net
income to GAAP net income (loss) in the financial tables that follow.)

In connection with the IPO, during the first quarter of fiscal 2006, the Company
incurred  costs of $28.0  million  associated  with  debt  repayment,  primarily
consisting of prepayment  penalties that were incurred with the early  repayment
of the  then-outstanding  7.5% senior  secured  notes and 14.0%  senior  secured
notes.  The debt was  refinanced in  conjunction  with the Company's  IPO. Costs
associated with the repayment of certain debt of approximately  $0.2 million for
fiscal 2005  represent  prepayment  penalties  that were incurred with the early
repayment of certain  mortgages.  (Refer to the  reconciliation of pro forma net
income to GAAP net income (loss) in the financial tables that follow.)

Interest expense, net was $4.9 million for fiscal 2006 compared to $17.4 million
for fiscal 2005.  The decrease is due to the repayment,  in connection  with the
IPO, of the then-outstanding  7.5% senior secured notes and 14.0% senior secured
notes,  partially  offset  by the  interest  relating  to  borrowings  under our
revolving credit facility.  (Refer to the reconciliation of pro forma net income
to GAAP net income (loss) in the financial tables that follow.)

After  non-recurring  items associated with the Company's February 2006 IPO, the
net loss reported in accordance  with GAAP for fiscal 2006 was $(13.6)  million,
or $(0.84) per diluted share, which compares to GAAP net loss of $(4.2) million,
or $(0.42) per diluted share, for fiscal 2005.  (Refer to the  reconciliation of
pro forma net  income to GAAP net income  (loss) in the  financial  tables  that
follow.) These fiscal 2006 results include compensation  expense, net of related
income taxes, pursuant to SFAS No. 123R, of $0.03 per diluted share.

The  Company's  pro forma net income  was $14.0  million,  or $0.82 per  diluted
share,  for fiscal 2006,  compared to pro forma net income of $11.6 million,  or
$0.68 per diluted share, for fiscal 2005.  (Refer to the  reconciliation  of pro
forma net income to GAAP net income (loss) in the financial tables that follow.)

Morton's  Restaurant  Group,  Inc.  completed  its  initial  public  offering on
February  9, 2006.  Its common  stock is traded on the New York Stock  Exchange,
under the symbol MRT.



                                       4




RESTAURANT DEVELOPMENT

On February 2, 2007, the Company  opened a new Morton's  steakhouse in San Jose,
CA.

During  fiscal  2006,  Morton's  opened new  steakhouses  in Troy,  MI  (March),
Northbrook,  IL (September),  Houston, TX (November) and Anaheim, CA (December).
The Company has executed  leases to open new Morton's  steakhouses in Annapolis,
MD; Cincinnati, OH; Coral Gables, FL; Woodland Hills, CA; and Macao, China.

During  part of the  third  quarter  and all the  fourth  quarter  of 2006,  the
Bertolini's  at the Forum  Shops at  Caesars  Palace in Las Vegas was closed for
renovation.  Our new  Italian  restaurant,  Trevi,  opened at that  location  on
February 2, 2007.

FIRST  QUARTER 2007 AND FULL YEAR 2007  FINANCIAL  GUIDANCE

The Company expects first quarter 2007 revenues to range between $88 million and
$91 million, including increases in comparable restaurant revenues between 1.5%
to 3%. Diluted net income per share is expected to approximate $0.30 to $0.32.
This range includes estimated compensation expense, net of related income taxes,
pursuant to SFAS No. 123R (approximately $0.01 to $0.02 per diluted share). This
range includes expectations that the Company's 2007 effective income tax rate
will approximate 30%.

The Company  expects  fiscal year 2007  revenues to be between  $355 million and
$360  million,   including  increases  in  comparable   restaurant  revenues  of
approximately  2% to 3%. Diluted net income per share is expected to approximate
$0.97 to $1.00.  This range  includes  estimated  compensation  expense,  net of
related income taxes,  pursuant to SFAS No. 123R  (approximately  $0.06 to $0.07
per diluted  share).  This range includes  expectations  that the Company's 2007
effective  income tax rate will approximate 30%. During fiscal 2007, the Company
expects to open a total of five to seven new Morton's steakhouses, each of which
will include our new Bar 12o21.  In addition,  during  fiscal 2007, we expect to
retrofit seven to nine Morton's steakhouses to include Bar 12o21.

CONFERENCE CALL

Morton's  Restaurant Group, Inc. (NYSE: MRT) has scheduled a conference call and
webcast for investors at 5:00 p.m. ET today to discuss these results. Details of
the conference call are as follows:
Date:        Monday,  February 26, 2007
Time:        5:00 p.m. ET (please dial in by 4:45 p.m.)

Dial-In #:  (800) 810-0924 U.S. & Canada
            (913) 981-4900 International


                                       5



Alternatively,  the conference call will be webcast at www.mortons.com under the
"investor relations" tab.

ABOUT THE COMPANY

Morton's Restaurant Group, Inc. is the world's largest operator of company-owned
upscale  steakhouses.  Morton's  steakhouses have remained true to its founders'
original vision of combining  generous portions of high quality food prepared to
exacting standards with exceptional service in an enjoyable dining environment.

As of February 26, 2007, the Company owned and operated 74 Morton's  steakhouses
located in 65 cities  across 28 states and  Puerto  Rico and four  international
locations  (Toronto,   Vancouver,   Singapore  and  Hong  Kong)  and  4  Italian
restaurants.

FORWARD-LOOKING STATEMENTS

EXCEPT  FOR THE  HISTORICAL  INFORMATION  CONTAINED  IN THIS NEWS  RELEASE,  THE
MATTERS ADDRESSED ARE FORWARD-LOOKING  STATEMENTS.  FORWARD-LOOKING  STATEMENTS,
WRITTEN,  ORAL OR OTHERWISE MADE, REPRESENT THE COMPANY'S  EXPECTATION OR BELIEF
CONCERNING FUTURE EVENTS. WITHOUT LIMITING THE FOREGOING,  THE WORDS "BELIEVES,"
"THINKS," "ANTICIPATES," "PLANS," "EXPECTS" AND SIMILAR EXPRESSIONS ARE INTENDED
TO   IDENTIFY   FORWARD-LOOKING    STATEMENTS.   THE   COMPANY   CAUTIONS   THAT
FORWARD-LOOKING STATEMENTS ARE SUBJECT TO RISKS, UNCERTAINTIES,  ASSUMPTIONS AND
OTHER IMPORTANT FACTORS THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY, OR
OTHERWISE,  FROM THOSE EXPRESSED OR IMPLIED IN THE  FORWARD-LOOKING  STATEMENTS,
INCLUDING,  WITHOUT LIMITATION,  RISKS OF THE RESTAURANT  INDUSTRY,  INCLUDING A
HIGHLY   COMPETITIVE   ENVIRONMENT  AND  INDUSTRY  WITH  MANY   WELL-ESTABLISHED
COMPETITORS  WITH GREATER  FINANCIAL AND OTHER  RESOURCES THAN THE COMPANY,  THE
IMPACT OF CHANGES IN CONSUMER TASTES,  LOCAL, REGIONAL AND NATIONAL ECONOMIC AND
MARKET CONDITIONS,  RESTAURANT  PROFITABILITY  LEVELS,  EXPANSION PLANS,  TIMELY
CONSTRUCTION  AND  OPENING  OF  NEW  RESTAURANTS,  DEMOGRAPHIC  TRENDS,  TRAFFIC
PATTERNS, EMPLOYEE AVAILABILITY, BENEFITS AND COST INCREASES, PRODUCT SAFETY AND
AVAILABILITY,  GOVERNMENT REGULATION, THE COMPANY'S ABILITY TO MAINTAIN ADEQUATE
FINANCING FACILITIES AND OTHER RISKS DETAILED FROM TIME TO TIME IN THE COMPANY'S
MOST RECENT FORM 10-K,  FORMS 10-Q AND OTHER REPORTS  FILED WITH THE  SECURITIES
AND EXCHANGE COMMISSION.  OTHER UNKNOWN OR UNPREDICTABLE FACTORS ALSO COULD HARM
THE  COMPANY'S  RESULTS.  CONSEQUENTLY,  THERE CAN BE NO  ASSURANCE  THAT ACTUAL
RESULTS OR DEVELOPMENTS  ANTICIPATED BY THE COMPANY WILL BE REALIZED OR, EVEN IF
SUBSTANTIALLY  REALIZED,  THAT THEY WILL HAVE THE EXPECTED  CONSEQUENCES  TO, OR
EFFECTS ON, THE  COMPANY.  THE COMPANY  UNDERTAKES  NO  OBLIGATION  TO UPDATE OR
REVISE ANY FORWARD-LOOKING  STATEMENTS,  WHETHER AS A RESULT OF NEW INFORMATION,
FUTURE  EVENTS  OR  OTHERWISE,  EXCEPT  TO THE  EXTENT  REQUIRED  BY  APPLICABLE
SECURITIES LAWS.
                                     # # #


                                       6



                         Morton's Restaurant Group, Inc.
           Consolidated Statements of Operations (Note 1) - Unaudited
                  (Amounts in thousands, except per share data)





                                           Three Month Period Ended                 Fiscal Year Ended
                                        -------------------------------     ------------------------------
                                         December 31,       January 1,       December 31,        January
                                             2006              2006             2006             1, 2006
                                        -------------      ------------     --------------     -----------
                                                                                   

Revenues                                $  90,864           $ 83,568           $ 321,982         $300,690
Food and beverage costs                    30,024             27,259             106,412           99,587
Restaurant operating expenses              39,671             36,888             151,061          140,998
Pre-opening costs                           2,130                243               4,101            2,293
Depreciation and amortization               2,170              2,368               7,763            7,695
General and administrative expenses         6,605              6,212              23,016           22,643
Marketing and promotional expenses          1,801              1,390               6,068            5,472
Employee separation charge                      -              6,625                   -            6,625
Stock compensation expense associated
 with initial public offering                   -                  -                 488                -
Management fee paid to related party            -                700                 390            2,800
                                      ------------      -------------        ---------------    ----------
     Operating income                       8,463              1,883              22,683           12,577
Gain on sale of investment                      -                  -                   -             (664)
Costs associated with the repayment
of certain debt                                 -                  -              28,003              174
Costs associated with the
termination of management agreement             -                  -               8,400                -
Interest expense, net                         859              4,419               4,933           17,365
                                      ------------     -------------         ---------------    ----------
     Income (loss) before income
        taxes                               7,604            (2,536)             (18,653)          (4,298)

Income tax expense (benefit)                1,978             1,260               (5,060)             (95)
                                      ------------    -------------        ---------------      -----------
     Net income (loss)                   $  5,626          $ (3,796)           $ (13,593)        $ (4,203)
                                      ============    =============        ===============      ===========

Net income (loss) per share:
Basic                                    $   0.33        $  (0.38)              $  (0.84)        $  (0.42)
Diluted                                  $   0.33        $  (0.38)              $  (0.84)        $  (0.42)

Shares used in computing net income
(loss) per share:
Basic                                    16,900.5        10,098.5               16,124.3         10,098.5
Diluted                                  17,142.2        10,098.5               16,124.3         10,098.5

NOTE:
(1) In conjunction with the IPO, Morton's Holding Company, Inc. ("MHCI") was
merged into Morton's Restaurant Group, Inc. ("MRG") with MRG being the surviving
corporation. In accordance with SFAS 141, these financial statements are
presented as if MHCI was merged with and into MRG at the beginning of fiscal
2005.




                                       7



                         Morton's Restaurant Group, Inc.
                           Margin Analysis - Unaudited
                             (Amounts in thousands)



                                                    Three Month Period Ended                      Fiscal Year Ended
                                           ---------------------------------------    -------------------------------------------
                                             December 31, 2006    January 1, 2006       December 31, 2006       January 1, 2006
                                           -------------------   -----------------    --------------------   --------------------
                                                                                                  

Revenues                                    $  90,864   100.0%   $  83,568  100.0%    $  321,982   100.0%    $300,690     100.0%

Food and beverage costs                        30,024    33.0%      27,259   32.6%       106,412    33.0%      99,587      33.1%
Restaurant operating expenses                  39,671    43.7%      36,888   44.1%       151,061    46.9%     140,998      46.9%
Pre-opening costs                               2,130     2.3%         243    0.3%         4,101     1.3%       2,293       0.8%
Depreciation and amortization                   2,170     2.4%       2,368    2.8%         7,763     2.4%       7,695       2.6%
General and administrative expenses             6,605     7.3%       6,212    7.4%        23,016     7.1%      22,643       7.5%
Marketing and promotional expenses              1,801     2.0%       1,390    1.7%         6,068     1.9%       5,472       1.8%
Employee separation charge                          -       -        6,625    7.9%             -        -       6,625       2.2%
Stock compensation expense
   associated with initial public offering          -       -            -       -           488     0.2%           -          -
Management fee paid to related party                -       -          700    0.8%           390     0.1%       2,800       0.9%
                                            ---------            ---------               -------            ---------
     Operating income                           8,463     9.3%       1,883    2.3%        22,683     7.0%      12,577       4.2%
Gain on sale of investment                          -       -            -      -              -        -       (664)     (0.2%)
Costs associated with repayment of
  certain debt                                      -       -            -      -         28,003     8.7%         174       0.1%
Costs associated with termination of
   management agreement                             -       -            -      -          8,400     2.6%           -          -
Interest expense, net                             859     0.9%       4,419    5.3%         4,933     1.5%      17,365       5.8%
                                            ---------           ----------             ---------            ---------

     Income (loss) before income taxes          7,604     8.4%      (2,536)  (3.0%)      (18,653)   (5.8%)     (4,298)     (1.4%)

Income tax expense (benefit)                    1,978     2.2%       1,260    1.5%        (5,060)   (1.6%)        (95)     (0.0%)
                                            ---------            ---------             ---------            ---------

     Net income (loss)                         $5,626     6.2%     $(3,796)  (4.5%)     $(13,593)   (4.2%)    $(4,203)     (1.4%)
                                            =========            =========            ==========            =========





                                       8


                         Morton's Restaurant Group, Inc.
    Pro Forma Net Income and Pro Forma Diluted Net Income Per Share (Note 1)
                  (Amounts in thousands, except per share data)


                                              Three Month Period Ended                 Fiscal Year Ended
                                         ----------------------------------     -----------------------------------
PRO FORMA ANALYSIS (1)                   December 31, 2006  January 1, 2006      December 31, 2006  January 1, 2006
                                         ----------------- -----------------    -----------------  ----------------
                                                                                    
Net income (loss), as reported            $    5,626         $  (3,796)           $   (13,593)        $   (4,203)
Income tax expense (benefit)                   1,978             1,260                 (5,060)               (95)
Income (loss) before income taxes,        ----------         ---------            -----------         -----------
    as reported                            7,604            (2,536)               (18,653)            (4,298)
Pro forma adjustments (1):
Gain on sale of investment           (2)           -                 -                      -               (664)
Costs associated with the
repayment of certain debt            (3)           -                 -                 28,003                174
Stock compensation expense
    associated with IPO              (4)           -                 -                    488                  -
Management fee paid to a related
    party                            (5)           -               700                    390             2,800
Costs associated with termination
    of management agreement          (6)           -                 -                  8,400                 -
Employee separation charge           (7)           -             6,625                      -             6,625
Interest expense                     (8)           -             3,252                  1,239            12,818
                                          ----------         ---------            -----------         ---------
Pro forma income before income
    taxes                                      7,604             8,041                 19,867             17,455

Income tax expense                   (9)       1,764             2,695                  5,872              5,896
                                          ==========         =========            ===========         ==========
Pro forma net income                      $    5,840         $   5,346            $    13,995         $   11,559
Pro forma diluted net income per          $     0.34         $    0.31            $      0.82         $     0.68
    share

Shares used in computing pro forma
     diluted net income per share    (10)   17,142.2           17,142.2              17,114.1           17,114.1


NOTES:
(1)  The Company believes these pro forma calculations provide meaningful
     supplemental information to the Company's operating results on a basis
     comparable with that of future periods by eliminating the effects of
     unusual or other infrequent charges that are not directly attributable to
     the Company's underlying operating performance. Accordingly, the Company
     believes that the presentation of the pro forma analysis, when used in
     conjunction with GAAP financial measures, is a useful financial analysis
     tool which can assist investors in assessing the Company's financial
     condition, operating performance and underlying strength. The pro forma
     analysis should not be considered in isolation or as a substitute for net
     income (loss) prepared in accordance with GAAP. The pro forma analysis, as
     well as the other information in this press release, should be read in
     conjunction with the Company's financial statements and footnotes contained
     in the documents that the Company files with the U.S. Securities and
     Exchange Commission.

(2)  Gain on sale of investment represents a 2005 one-time gain from the sale of
     stock of a privately owned company.

(3)  Includes prepayment premiums relating to the repayment of the 7.5% and the
     14% senior secured notes, investment banking and legal fees in connection
     with the tender offer for the 7.5% senior secured notes and the repurchase
     of the 14% senior secured notes, fees in connection with the termination of
     the prior working capital facility and the write-off of deferred financing
     fees relating to the 7.5% and 14% senior secured notes and the prior
     working capital facility.

(4)  Represents the stock compensation expense attributable to the vesting of
     the executive units previously granted to certain employees. The vesting
     occurred in conjunction with the Company's IPO.

(5)  The related management agreement was terminated in conjunction with the
     Company's IPO in February 2006.

                                       9



(6)  Represents the fee paid to terminate the management agreement.

(7)  Represents a charge related to the separation agreement that the Company
     entered into with Allen J. Bernstein, the former President and Chief
     Executive Officer, on December 30, 2005, in connection with his retirement.

(8)  Interest expense for fiscal 2006 was adjusted to eliminate interest expense
     related to the 7.5% and 14% senior secured notes which were repaid in
     February 2006 and to reflect the interest on the senior revolving credit
     facility.

(9)  The full year 2006 pro forma income tax rate was approximately 29.6% and
     the full year 2005 pro forma income tax rate was approximately 33.8%.

(10) Post IPO fully diluted shares including a weighted average of the
     outstanding unvested restricted shares of 241,710 and 213,633 for the three
     and twelve month periods ended December 31, 2006, respectively.

                                       10