Fiscal Year Ended June 30,

2010

2009

2008

Earnings:

Income (loss) before income taxes

$

(18,787

)

$

(81,180

)

$

92,178

Unconsolidated affiliates’ interests, net

—

—

—

Amortization of capitalized interest

61

46

45

Interest expense and other related financing costs

11,924

11,764

11,713

Interest portion of rent expense (1)

11,152

12,901

13,659

Adjusted earnings

$

4,350

$

(56,469

)

$

117,595

Fixed Charges:

Interest expense and other related financing costs

$

11,924

$

11,764

$

11,713

Interest portion of rent expense (1)

11,152

12,901

13,659

Total fixed charges

$

23,076

$

24,665

$

25,372

Ratio of earnings to fixed charges

0.19

(2.29

)

4.63