Exhibit 12.1

COMPUTATION OF EARNINGS TO FIXED CHARGES RATIO

FROM CONTINUING OPERATIONS

(IN THOUSANDS OF DOLLARS, EXCEPT RATIO DATA)

	Six Months Ended			Year Ended
	June 26, 2005			December 26, 2004			December 28, 2003			December 29, 2002			December 30, 2001			December 31, 2000
Fixed Charges Computation
Net Interest Expense	$	38,263		$	49,850		$	68,715		$	74,251		$	98,872		$	114,422
Plus Capitalized Interest		3,515			4,746			2,079			718			1,961			2,230
Gross Interest Expense		41,778			54,596			70,794			74,969			100,833			116,652
Proportionate Share of Interest Expense of 50% owned persons		—			—			—			—			—			—
Interest component of Rent		4,030			8,179			8,219			8,066			8,678			8,763
Total Fixed Charges	$	45,808		$	62,775		$	79,013		$	83,035		$	109,511		$	125,415
Earnings Computation
Pre-tax earnings from continuing operations	$	199,881		$	501,294		$	463,014		$	448,670		$	307,399		$	525,290
Add: Fixed Charges		45,808			62,775			79,013			83,035			109,511			125,415
	$	245,689		$	564,069		$	542,027		$	531,705		$	416,910		$	650,705
Less: Capitalized Interest		(3,515	)		(4,746	)		(2,079	)		(718	)		(1,961	)		(2,230	)
Add: Distributions in excess of (less than) earnings of investee		5,669			(25,674	)		(23,855	)		39,608			19,624			(36,353	)
Total Earnings as Adjusted	$	247,843		$	533,649		$	516,093		$	570,595		$	434,573		$	612,122
Ratio of Earnings to Fixed Charges		5.4:1			8.5:1			6.5:1			6.9:1			4.0:1			4.9:1

COMPUTATION OF PRO FORMA EARNINGS TO FIXED CHARGES RATIO

FROM CONTINUING OPERATIONS

(IN THOUSANDS OF DOLLARS, EXCEPT RATIO DATA)

	Six Months Ended June 26, 2005			Year Ended December 26, 2004
Fixed Charges Computation
Net Interest Expense	$	45,501		$	67,562
Plus Capitalized Interest		3,515			4,746
Gross Interest Expense		49,016			72,308
Proportionate Share of Interest Expense of 50% owned persons		—			—
Interest component of Rent		4,030			8,179
Total Fixed Charges	$	53,046		$	80,486
Earnings Computation
Pre-tax earnings from continuing operations	$	192,643		$	483,582
Add: Fixed Charges		53,046			80,486
	$	245,689		$	564,069
Less: Capitalized Interest		(3,515	)		(4,746	)
Add: Distributions in excess of (less than) earnings of investee		5,669			(25,674	)
Total Earnings as Adjusted	$	247,843		$	533,649
Pro Forma Ratio of Earnings to Fixed Charges		4.7:1			6.6:1