##### 



EXHIBIT 12

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

|                                                                   |                                                                      |                |        |                 |   |          |        |          |  |         |          |          |   |   |          |          |   |   |        |         |   |   |        |         |  
|------------------------------------------------------------------ | -------------------------------------------------------------------- | -------------- | ------ | --------------- | - | -------- | ------ | -------- |  | ------- | -------- | -------- | - | - | -------- | -------- | - | - | ------ | ------- | - | - | ------ | ------- | -
|                                                                   |                                                                      |                |        |                
|                                                                   |                                                                      | Nine Months    |        | For Years Ended
|                                                                   |                                                                      | Ended          |        |                
|                                                                   |                                                                      | Sep. 28,       |        | Dec. 29,        |   | Dec. 30, |        | Dec. 31, |  | Jan. 2, |          | Jan. 3, 
|                                                                   |                                                                      | 2003           |        | 2002            |   | 2001     |        | 2000     |  | 2000    |          | 1999    
|                                                                   |                                                                      |                |        |                 |   |          |        |          |  |         |          |         
|                                                                   |                                                                      |               
|                                                                   |                                                                      | (In thousands)
|Earnings (loss) from continuing operations before
    income taxes |                                                                      | $              | 26,726 |                 |   | $        | (2,210 | )        |  | $       | (187,039 | )        |   | $ | (249,388 | )        |   | $ | 67,230 |         |   | $ | 68,658 |        
|Add:                                                               |                                                                      |                |        |                 |   |          |        |          |  |         |          |          |   |   |          |          |   |   |        |         |   |   |        |        
|                                                                   | Interest on indebtedness                                             |                |        | 28,614          |   |          |        | 43,774   |  |         |          | 47,250   |   |   |          | 55,191   |   |   |        | 52,876  |   |   |        | 44,766  |  
|                                                                   | Amortization of debt expense                                         |                |        | 1,425           |   |          |        | 1,542    |  |         |          | 1,766    |   |   |          | 907      |   |   |        | 729     |   |   |        | 239     |  
|                                                                   | Portion of rents representative of the interest
    factor           |                |        | 5,814           |   |          |        | 8,859    |  |         |          | 10,608   |   |   |          | 10,026   |   |   |        | 10,484  |   |   |        | 8,166   |  
|Deduct:                                                            |                                                                      |                |        |                 |   |          |        |          |  |         |          |          |   |   |          |          |   |   |        |         |   |   |        |        
|                                                                   | Undistributed earnings from less-than-50-percent-
    owned entities |                |        | (14             | ) |          |        | 160      |  |         |          | (90      | ) |   |          | (2,102   | ) |   |        | (22,429 | ) |   |        | (10,665 | )
|                                                                   |                                                                      |                |        |                 |   |          |        |          |  |         |          |          |   |   |          |          |   |   |        |         |   |   |        |        
|                                                                   | Earnings (as defined)                                                |                | $      | 62,565          |   |          | $      | 52,125   |  |         | $        | (127,505 | ) |   | $        | (185,366 | ) |   | $      | 108,890 |   |   | $      | 111,164 |  
|                                                                   |                                                                      |                |        |                 |   |          |        |          |  |         |          |          |   |   |          |          |   |   |        |         |   |   |        |        
|Fixed charges:                                                     |                                                                      |                |        |                 |   |          |        |          |  |         |          |          |   |   |          |          |   |   |        |         |   |   |        |        
|                                                                   | Interest on indebtedness                                             |                |        | 28,614          |   |          |        | 43,774   |  |         |          | 47,250   |   |   |          | 55,191   |   |   |        | 52,876  |   |   |        | 44,766  |  
|                                                                   | Amortization of debt expense                                         |                |        | 1,425           |   |          |        | 1,542    |  |         |          | 1,766    |   |   |          | 907      |   |   |        | 729     |   |   |        | 239     |  
|                                                                   | Portion of rents representative of the interest
    factor           |                |        | 5,814           |   |          |        | 8,859    |  |         |          | 10,608   |   |   |          | 10,026   |   |   |        | 10,484  |   |   |        | 8,166   |  
|                                                                   |                                                                      |                |        |                 |   |          |        |          |  |         |          |          |   |   |          |          |   |   |        |         |   |   |        |        
|Total fixed charges                                                |                                                                      | $              | 35,853 |                 |   | $        | 54,175 |          |  | $       | 59,624   |          |   | $ | 66,124   |          |   | $ | 64,089 |         |   | $ | 53,171 |        
|                                                                   |                                                                      |                |        |                 |   |          |        |          |  |         |          |          |   |   |          |          |   |   |        |         |   |   |        |        
|Ratio of earnings to fixed charges                                 |                                                                      |                | 1.7    | x               |   |          | 1.0    | x(a)     |  |         |         | (b)      |   |   |         | (c)      |   |   | 1.7    | x       |   |   | 2.1    | x      
|                                                                   |                                                                      |                |        |                 |   |          |        |          |  |         |          |          |   |   |          |          |   |   |        |         |   |   |        |        



---



|    |  |                                                                                                        
|--- |  | -------------------------------------------------------------------------------------------------------
|(a) |  | Earnings were insufficient to cover fixed charges
    for the year ended December 29, 2002 by $2,050.  
|   
|(b) |  | Earnings were insufficient to cover fixed charges
    for the year ended December 30, 2001 by $187,129.
|   
|(c) |  | Earnings were insufficient to cover fixed charges
    for the year ended December 31, 2000 by $251,490.