Fiscal Year Ended June 30,

2009

2008

2007

Earnings:

Income (loss) before income taxes

$

(81,180

)

$

92,178

$

109,726

Unconsolidated affiliates’ interests, net

—

—

(201

)

Amortization of capitalized interest

46

45

21

Interest expense and other related financing costs

11,764

11,713

11,762

Interest portion of rent expense (1)

12,901

13,659

12,054

Adjusted earnings

$

(56,469

)

$

117,595

$

133,362

Fixed Charges:

Interest expense and other related financing costs

$

11,764

$

11,713

$

11,762

Interest portion of rent expense (1)

12,901

13,659

12,054

Total fixed charges

$

24,665

$

25,372

$

23,816

Ratio of earnings to fixed charges

(2.29

)

4.63

5.60