For the Three Months Ended

For the Six Months Ended

June 30,

June 30,

2010(1)(2)

2009(1)(3)

2010(1)(2)

2009(1)(3)

Earnings:

Add:

Loss before income taxes and noncontrolling interest

$

(23,454

)

$

(8,115

)

$

(34,752

)

$

(11,940

)

Fixed charges

27,798

32,305

57,338

60,992

Amortization of capitalized interest

—

3

—

6

4,344

24,193

22,586

49,058

Subtract:

Distributions to noncontrolling interest holders

1,472

1,970

2,736

4,287

1,472

1,970

2,736

4,287

Earnings

$

2,872

$

22,223

$

19,850

$

44,771

Fixed Charges:

Interest expense

$

22,156

$

26,674

$

45,757

$

49,784

Portion of rentals deemed to be interest

5,642

5,631

11,581

11,208

$

27,798

$

32,305

$

57,338

$

60,992

Ratio of earnings to fixed charges

0.1

x

0.7

x

0.3

x

0.7

x

(1)

For the three and six months ended June 30, 2010 and 2009, the Company’s ratio of earnings to fixed charges indicated a less than one-to-one coverage. The deficiency was a result of earnings that were $24.9 million and $10.1 million less than fixed charges for the three months ended June 30, 2010 and 2009, respectively, and $37.5 million and $16.2 million less than fixed charges for the six months ended June 30, 2010 and 2009, respectively.

(2)

Loss before income taxes and noncontrolling interest includes restructuring charges of $4.9 million and $6.4 million for the three and six months ended June 30, 2010.

(3)

Loss before income taxes and noncontrolling interest includes restructuring charges of $1.3 million and $1.8 million for the three and six months ended June 30, 2009.