Exhibit 12.1
Year Ended December 31, | ||||||||||||||||||||
2005 | 2006 | 2007 | 2008 | 2009 | ||||||||||||||||
Fixed Charges: | ||||||||||||||||||||
Interest Expense | 148.1 | 163.2 | 161.4 | 208.8 | 188.3 | |||||||||||||||
Amortization of Debt Issue Costs | 8.3 | 8.8 | 6.8 | 7.9 | 8.5 | |||||||||||||||
Capitalized Interest | 2.5 | 0.6 | 0.4 | 1.8 | 2.4 | |||||||||||||||
Interest Factor in Rent Expense | 4.0 | 4.1 | 5.0 | 12.5 | 12.0 | |||||||||||||||
FIXED CHARGES | 162.9 | 176.7 | 173.6 | 231.0 | 211.2 | |||||||||||||||
Earnings: | ||||||||||||||||||||
(Loss) Income from Continuing Operations Before Income Tax | (68.1 | ) | (76.6 | ) | (25.2 | ) | (64.4 | ) | 80.5 | |||||||||||
Dividends Received, Net of Earnings in Equity Affiliates | 1.1 | 0.0 | (0.2 | ) | 0.3 | (0.1 | ) | |||||||||||||
Fixed Charges | 162.9 | 176.7 | 173.6 | 231.0 | 211.2 | |||||||||||||||
Capitalized Interest | (2.5 | ) | (0.6 | ) | (0.4 | ) | (1.8 | ) | (2.4 | ) | ||||||||||
Amortization of Capitalized Interest | 1.6 | 1.6 | 1.6 | 1.8 | 1.9 | |||||||||||||||
EARNINGS | 95.0 | 101.1 | 149.4 | 166.9 | 291.1 | |||||||||||||||
Ratio of Earnings to Fixed Charges | 0.6 | 0.6 | 0.9 | 0.7 | 1.4 |