EXHIBIT 12

COMPUTATION OF EARNINGS TO FIXED CHARGES RATIO

(in thousands of dollars, except ratio data)

	Year Ended December 30, 2007			Year Ended December 31, 2006
Fixed Charge Computation
Interest Expense:
Net Interest Expense	$	197,997		$	93,664
Plus Capitalized Interest		468			2,148
Gross Interest		198,465			95,812
Amortization of Debt Discount		2,352			1,174
Interest Component of Rent Expense (a)		5,679			5,287
Total Fixed Charges	$	206,496		$	102,273
Earnings Computation
Income (Loss) from Continuing Operations Before Income Taxes	$	(2,883,191	)	$	270,885
(Earnings) Losses of Equity Investments		36,899			(4,951	)
Distributed Income of Equity Investees		7,424			4,345
Add: Fixed Charges		206,496			102,273
Less: Capitalized Interest		(468	)		(2,148	)
Total Earnings as Adjusted	$	(2,632,840	)	$	370,404
Ratio of Earnings to Fixed Charges (b)		—			3.62

(a) Based on a 10% discount factor on the estimated present value of future operating leases.

(b) Earnings were inadequate to cover fixed charges by $2.8 billion for the year ended December 30, 2007, as a result of non-cash impairment charges of $3.0 billion.

The Company had no registered debt securities prior to the Acquisition on June 27, 2006.