EXHIBIT 12.1

STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Nine Months Ended September 30			Year Ended December 31
	2003 (1)			2002		2001		2000		1999 (1)			1998
	(in millions, except ratios)
Earnings
Income (Loss) Before Income Tax and Cumulative Effect of Accounting Principle Change	$	(77.5	)	$	610.9	$	762.1	$	826.7	$	(165.5	)	$	920.2
Fixed Charges		151.4			180.3		189.0		197.1		155.2			138.3
Adjusted Earnings	$	73.9		$	791.2	$	951.1	$	1,023.8	$	(10.3	)	$	1,058.5
Fixed Charges
Interest and Debt Expense	$	137.4		$	162.4	$	169.6	$	181.8	$	137.8		$	119.9
Amortization of Deferred Debt Costs		3.9			3.3		7.1		2.4		2.4			3.3
Portion of Rents Deemed Representative of Interest		10.1			14.6		12.3		12.9		15.0			15.1
Total Fixed Charges	$	151.4		$	180.3	$	189.0	$	197.1	$	155.2		$	138.3
Ratio of Earnings to Fixed Charges		0.5			4.4		5.0		5.2		(0.1	)		7.7

(1) Earnings were inadequate to cover fixed charges. The coverage deficiency totaled $77.5 million for the nine months ended September 30, 2003 and $165.5 million for 1999.