Form: S-3

Registration statement for specified transactions by certain issuers

July 26, 2004

S-3: Registration statement for specified transactions by certain issuers

Published on July 26, 2004


QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.1


STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

        The ratios of earnings to fixed charges is set forth below. We have calculated the ratio of earnings to fixed charges by adding net income (loss) from continuing operations to fixed charges and dividing that sum by such fixed charges. Fixed charges consist of interest expense and amortization of deferred financing costs.

 
  Year Ended December 31,
   
 
 
  For the Three
Months Ended
March 31, 2004

 
 
  1999
  2000
  2001
  2002
  2003
 
 
  Unaudited (in thousands except ratios)

 
RATIO OF EARNINGS TO FIXED CHARGES                                      
Net income (loss) from continuing operations   $ 18,966   $ (43,250 ) $ (15,588 ) $ (3,744 ) $ 23,341   $ (9,945 )
  Interest expense     42,947     42,400     33,204     27,381     23,388     24,253  
   
 
 
 
 
 
 
  Earnings   $ 61,913   $ (850 ) $ 17,616   $ 23,637   $ 46,729   $ 14,308  
   
 
 
 
 
 
 
Interest expense   $ 42,947   $ 42,400   $ 33,204   $ 27,381   $ 23,388   $ 24,253  
   
 
 
 
 
 
 
  Total fixed charges   $ 42,947   $ 42,400   $ 33,204   $ 27,381   $ 23,388   $ 24,253  
   
 
 
 
 
 
 
Ratio of earnings to fixed charges     1.4x     *     *     *     2.0x     *  
   
 
 
 
 
 
 

*
Our earning were insufficient to cover our fixed charges by $43,250, $15,588, $3,744 and $9,945 in 2000, 2001, 2002 and the three months ended March 31, 2004, respectively.



QuickLinks

STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES