Exhibit 12.1
Year Ended December 31, | Three Months Ended | |||||||||||||||||||||||
2005 | 2006 | 2007 | 2008 | 2009 | March 31, 2010 | |||||||||||||||||||
Fixed Charges: | ||||||||||||||||||||||||
Interest Expense | 148.1 | 163.2 | 161.4 | 208.8 | 188.3 | 42.9 | ||||||||||||||||||
Amortization of Debt Issue Costs | 8.3 | 8.8 | 6.8 | 7.9 | 8.5 | 2.2 | ||||||||||||||||||
Capitalized Interest | 2.5 | 0.6 | 0.4 | 1.8 | 2.4 | 0.3 | ||||||||||||||||||
Interest Factor in Rent Expense | 4.0 | 4.1 | 5.0 | 12.5 | 12.0 | 3.3 | ||||||||||||||||||
FIXED CHARGES | 162.9 | 176.7 | 173.6 | 231.0 | 211.2 | 48.7 | ||||||||||||||||||
Earnings: | ||||||||||||||||||||||||
(Loss) Income from Continuing Operations Before Income Tax | (68.1 | ) | (76.6 | ) | (25.2 | ) | (64.4 | ) | 80.5 | 14.9 | ||||||||||||||
Dividends Received, Net of Earnings in Equity Affiliates | 1.1 | 0.0 | (0.2 | ) | 0.3 | (0.1 | ) | (0.3 | ) | |||||||||||||||
Fixed Charges | 162.9 | 176.7 | 173.6 | 231.0 | 211.2 | 48.7 | ||||||||||||||||||
Capitalized Interest | (2.5 | ) | (0.6 | ) | (0.4 | ) | (1.8 | ) | (2.4 | ) | (0.3 | ) | ||||||||||||
Amortization of Capitalized Interest | 1.6 | 1.6 | 1.6 | 1.8 | 1.9 | 0.5 | ||||||||||||||||||
EARNINGS | 95.0 | 101.1 | 149.4 | 166.9 | 291.1 | 63.5 | ||||||||||||||||||
Ratio of Earnings to Fixed Charges | 0.6 | 0.6 | 0.9 | 0.7 | 1.4 | 1.3 |