Exhibit 12.1

	Year ended December 31											Pro forma combined
Dollars in millions	2008		2009		2010		2011		2012			2012
Earnings:
Income (loss) from continuing operations before income taxes, noncontrolling interest and equity (income) losses of unconsolidated subsidiaries	$	260	$	173	$	277	$	41	$	(186	)	$	312
Fixed charges		69		53		48		73		86			99
Total earnings available for fixed charges	$	329	$	226	$	325	$	114	$	(100	)	$	411
Fixed Charges:
Interest expense, including amortization of debt issuance costs		61		42		37		60		71			68
Assumed interest element included in rental expense		8		11		11		13		15			31
Total fixed charges	$	69	$	53	$	48	$	73	$	86		$	99
Ratio of earnings to fixed charges		4.8		4.3		6.8		1.6		(1.2	)		4.2
Deficiency in earnings to fixed charges (1)		N/A		N/A		N/A		N/A		(186	)		N/A

For purposes of calculating the ratios of earnings to fixed charges, earnings consist of income (loss) from continuing operations before income taxes and noncontrolling interest plus equity (income) losses of unconsolidated subsidiaries, plus fixed charges. Fixed charges consist of interest expensed and an estimate of interest within rental expense.

(1) Earnings for the year ended December 31, 2012 were inadequate to cover fixed charges. Additional earnings of $186 million would have been needed to bring the ratio of earnings to fixed charges to 1.0.