EXHIBIT 12 (UNAUDITED) YEAR ENDED DECEMBER 31, NINE MONTHS ENDED --------------------------------------------------------- ---------------------------- SEPTEMBER 28, OCTOBER 3, 1999 2000 2001 2002 2003 2003 2004 -------- -------- -------- -------- -------- ------------ ----------- RATIO OF EARNINGS TO FIXED (IN MILLIONS, EXCEPT RATIO DATA) - -------------------------- CHARGES CALCULATIONS - ------------------- Income (loss) before income taxes ...... $ 38.2 $ (17.7) $ 29.8 $ 50.9 $ 73.7 $ 70.8 $ 74.1 Adjustments to reconcile income (loss) before income taxes to ratio of earnings to fixed charges: Add: Fixed charges .................... 53.5 59.7 69.5 63.4 66.4 49.6 54.7 Amortization of capitalized interest ...................... 0.7 0.7 0.7 0.7 0.7 0.5 0.5 Less: Interest capitalized ............. (2.4) (4.5) (0.8) (0.4) (0.7) (0.5) (0.9) -------- -------- -------- -------- -------- -------- -------- Income as adjusted ..................... $ 90.0 $ 38.2 $ 99.2 $ 114.6 $ 140.1 $ 120.4 $ 128.4 ======== ======== ======== ======== ======== ======== ======== Fixed Charges: Interest expensed and capitalized .................. $ 48.3 $ 53.5 $ 60.8 $ 55.0 $ 56.7 $ 42.5 $ 46.9 Portion of rents representative of interest factor .............. 5.2 6.2 8.7 8.4 9.7 7.1 7.8 -------- -------- -------- -------- -------- -------- -------- Total Fixed Charges $ 53.5 $ 59.7 $ 69.5 $ 63.4 $ 66.4 $ 49.6 $ 54.7 ======== ======== ======== ======== ======== ======== ======== Ratio of earnings to fixed charges ..... 1.7X 0.6X 1.4X 1.8X 2.1X 2.4X 2.3X ======== ======== ======== ======== ======== ======== ========