Attached files
EXHIBIT
12.1
COMPUTATION OF
RATIO EARNINGS TO FIXED CHARGES
Earnings
to Fixed Charges
|
||||||
10/1/05-
|
2/17/06-
|
|||||
2005
|
2/16/06
|
09/30/06
|
2007
|
2008
|
2009
|
|
Earnings:
|
||||||
Income
(loss) before taxes
|
47.8
|
19.3
|
-51.1
|
-207.5
|
-150.3
|
-28.3
|
Interest
|
16.7
|
7.6
|
46.5
|
237.6
|
261.7
|
244.5
|
Interest
portion of rental expense
|
3.4
|
0.9
|
2.2
|
14.7
|
19.4
|
18.8
|
67.9
|
27.8
|
-2.4
|
44.8
|
130.8
|
235.0
|
|
Fixed
Charges:
|
||||||
Interest
|
16.7
|
7.6
|
46.5
|
237.6
|
261.7
|
244.5
|
Interest
capitalized
|
0.0
|
0.0
|
-0.6
|
-1.5
|
-2.3
|
-2.4
|
Interest
portion of rental expense
|
3.4
|
0.9
|
2.2
|
14.7
|
19.4
|
18.8
|
20.1
|
8.5
|
48.1
|
250.8
|
278.8
|
260.9
|
|
Ratio
|
3.4
|
3.3
|
0.0
|
0.2
|
0.5
|
0.9
|
Shortfall
(overage)
|
-47.8
|
-19.3
|
50.5
|
206.0
|
148.0
|
25.9
|