EXHIBIT 12.1
Statements Regarding Computations of Ratio of Earnings to Fixed Charges
(in thousands)
| Quarter ended September 30, |
Year ended December 31, | ||||||||||||||||
| 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | ||||||||||||
| Net Income (Loss) |
($ 2,449 | ) | ($51,841 | ) | $2,779 | ($78,942 | ) | ($58,653 | ) | ($33,247 | ) | ||||||
| Fixed Charges |
11,723 | 14,507 | 5,718 | 2,395 | 3,017 | 3,179 | |||||||||||
| Earnings as defined |
$ 9,274 | ($37,334 | ) | $8,497 | ($76,547 | ) | ($55,636 | ) | ($30,068 | ) | |||||||
| Fixed Charges: |
|||||||||||||||||
| Interest expense |
$10,159 | $12,890 | $4,254 | $ 1,229 | $ 1,875 | $ 2,041 | |||||||||||
| Amortization of debt issuance costs |
199 | 42 | — | — | — | — | |||||||||||
| Estimated interest component of rent expense |
1,365 | 1,575 | 1,464 | 1,166 | 1,142 | 1,138 | |||||||||||
| Total fixed charges |
$11,723 | $14,507 | $5,718 | $ 2,395 | $ 3,017 | $ 3,179 | |||||||||||
| Ratio of earnings to fixed charges |
N/A | N/A | 1.5x | N/A | N/A | N/A | |||||||||||