Exhibit 12.1

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Dollars in millions)

	1999		2000			2001			2002			2003			2003 as adjusted			Nine months ended September 30, 2004		Nine months ended September 30, 2004 as adjusted
Pre-tax income (loss) from continuing operations before income or loss from equity investees	$	78.1	$	(28.5	)	$	(97.1	)	$	(20.6	)	$	(17.3	)	$	(43.2	)	$	74.5	$	135.6
Fixed charges:
Interest expense		24.2		29.7			19.3			14.6			18.8			57.1			16.0		44.4
Rentals, primarily buildings - 33%		6.7		6.6			6.4			5.8			5.5			10.0			4.0		7.4
Preferred stock dividend requirements		0.4		—			—			—			—			—			0.2		0.2
Total fixed charges	$	31.3	$	36.3		$	25.7		$	20.4		$	24.3		$	67.1		$	20.2	$	52.0
Pre-tax income (loss) from continuing operations before income or loss from equity investees plus fixed charges	$	109.4	$	7.8		$	(71.4	)	$	(0.2	)	$	7.0		$	23.9		$	94.7	$	187.6
Ratio of earnings to fixed charges		3.50																	4.68		3.61
Earnings deficiency			$	28.5		$	97.1		$	20.6		$	17.3		$	43.2