|
Year
ended December 31,
|
|||||||||||
|
2002
|
2003
|
2004
|
2005
|
2006
|
|||||||
|
Income
(loss) from continuing
|
|||||||||||
|
operations
before tax
|
$(10,574)
|
$
(5,338)
|
$4,558
|
$3,286
|
$27,691
|
||||||
|
Add
fixed charges:
|
|||||||||||
|
Interest
expense on borrowings and
|
|||||||||||
|
amortization
of deferred
|
|||||||||||
|
financing
costs
|
13,010
|
13,215
|
14,104
|
15,074
|
14,302
|
||||||
|
Interest
portion of rent expense
|
386
|
326
|
278
|
245
|
260
|
||||||
|
13,396
|
13,541
|
14,382
|
15,319
|
14,562
|
|||||||
|
Adjusted
earnings
|
2,822
|
8,203
|
18,940
|
18,605
|
42,253
|
||||||
|
Ratio
of earnings to fixed
|
|||||||||||
|
charges
|
0.21x
|
0.61x
|
1.32x
|
1.21x
|
2.90x
|
||||||