EXHIBIT 12.1
RATIO OF EARNINGS TO FIXED CHARGES (Unaudited)
Fiscal Year Ended December 31,
2005 2004 2003 2002 2001
---------------------------------------------------
Earnings:
Income before income taxes $ 15,464 $ 23,732 $ 33,316 $ 20,965 $ 13,778
Pretax charges (credits) (30) -- (94) (28) --
Fixed Charges:
Interest expense 3,965 3,857 3,523 3,265 3,699
Capitalized interest 32 -- 99 30 --
Deferred financing fees 703 678 578 487 312
Interest portion of rental expense 502 354 319 275 300
---------------------------------------------------
$ 20,636 $ 28,621 $ 37,741 $ 24,994 $ 18,089
===================================================
Fixed Charges:
Interest expense 3,965 3,857 3,523 3,265 3,699
Capitalized interest 32 -- 99 30 --
Deferred financing fees 703 678 578 487 312
Interest portion of rental expense 502 354 319 275 300
---------------------------------------------------
$ 5,202 $ 4,889 $ 4,519 $ 4,057 $ 4,311
===================================================
Ratio of Earnings to Fixed Charges 4.0 5.9 8.4 6.2 4.2
===================================================