##### 



EXHIBIT 12


COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

|                                                                   |                                                                     |             |        |                 |   |          |        |          |   |          |        |         |  |   |          |          |   |   |          |          |   |   |        |         |  
|------------------------------------------------------------------ | ------------------------------------------------------------------- | ----------- | ------ | --------------- | - | -------- | ------ | -------- | - | -------- | ------ | ------- |  | - | -------- | -------- | - | - | -------- | -------- | - | - | ------ | ------- | -
|                                                                   |                                                                     |             |        |                
|                                                                   |                                                                     | Nine Months |        | For Years Ended
|                                                                   |                                                                     | Ended       |        |                
|                                                                   |                                                                     | Sept. 30,   |        | Dec. 31,        |   | Dec. 29, |        | Dec. 30, |   | Dec. 31, |        | Jan. 2,
|                                                                   |                                                                     | 2004        |        | 2003            |   | 2002     |        | 2001     |   | 2000     |        | 2000   
|                                                                   |                                                                     |             |        |                 |   |          |        |          |   |          |        |        
|(In thousands)                                                     |                                                                     |             |        |                 |   |          |        |          |   |          |        |         |  |   |          |          |   |   |          |          |   |   |        |        
|Earnings (loss) from continuing operations before
    income taxes |                                                                     | $           | 95,089 |                 |   | $        | 47,745 |          |   | $        | (2,210 | )       |  | $ | (187,039 | )        |   | $ | (249,388 | )        |   | $ | 67,230 |        
|Add:                                                               |                                                                     |             |        |                 |   |          |        |          |   |          |        |         |  |   |          |          |   |   |          |          |   |   |        |        
|                                                                   | Interest on indebtedness                                            |             |        | 25,287          |   |          |        | 39,324   |   |          |        | 43,774  |  |   |          | 47,250   |   |   |          | 55,191   |   |   |        | 52,876  |  
|                                                                   | Amortization of debt expense                                        |             |        | 825             |   |          |        | 1,741    |   |          |        | 1,542   |  |   |          | 1,766    |   |   |          | 907      |   |   |        | 729     |  
|                                                                   | Portion of rents representative of the interest
    factor          |             |        | 5,244           |   |          |        | 7,807    |   |          |        | 8,859   |  |   |          | 10,608   |   |   |          | 10,026   |   |   |        | 10,484  |  
|Deduct:                                                            |                                                                     |             |        |                 |   |          |        |          |   |          |        |         |  |   |          |          |   |   |          |          |   |   |        |        
|                                                                   | Undistributed earnings from
    less-than-50-percent-owned entities |             |        | (517            | ) |          |        | (157     | ) |          |        | 160     |  |   |          | (90      | ) |   |          | (2,102   | ) |   |        | (22,429 | )
|                                                                   |                                                                     |             |        |                 |   |          |        |          |   |          |        |         |  |   |          |          |   |   |          |          |   |   |        |        
|                                                                   | Earnings (as defined)                                               |             | $      | 125,928         |   |          | $      | 96,460   |   |          | $      | 52,125  |  |   | $        | (127,505 | ) |   | $        | (185,366 | ) |   | $      | 108,890 |  
|                                                                   |                                                                     |             |        |                 |   |          |        |          |   |          |        |         |  |   |          |          |   |   |          |          |   |   |        |        
|Fixed charges:                                                     |                                                                     |             |        |                 |   |          |        |          |   |          |        |         |  |   |          |          |   |   |          |          |   |   |        |        
|                                                                   | Interest on indebtedness                                            |             |        | 25,287          |   |          |        | 39,324   |   |          |        | 43,774  |  |   |          | 47,250   |   |   |          | 55,191   |   |   |        | 52,876  |  
|                                                                   | Amortization of debt expense                                        |             |        | 825             |   |          |        | 1,741    |   |          |        | 1,542   |  |   |          | 1,766    |   |   |          | 907      |   |   |        | 729     |  
|                                                                   | Portion of rents representative of the interest
    factor          |             |        | 5,244           |   |          |        | 7,807    |   |          |        | 8,859   |  |   |          | 10,608   |   |   |          | 10,026   |   |   |        | 10,484  |  
|                                                                   |                                                                     |             |        |                 |   |          |        |          |   |          |        |         |  |   |          |          |   |   |          |          |   |   |        |        
|Total fixed charges                                                |                                                                     | $           | 31,356 |                 |   | $        | 48,872 |          |   | $        | 54,175 |         |  | $ | 59,624   |          |   | $ | 66,124   |          |   | $ | 64,089 |        
|                                                                   |                                                                     |             |        |                 |   |          |        |          |   |          |        |         |  |   |          |          |   |   |          |          |   |   |        |        
|Ratio of earnings to fixed charges                                 |                                                                     |             | 4.0    | x               |   |          | 2.0    | x        |   |          | 1.0    | x(a)    |  |   |         | (b)      |   |   |         | (c)      |   |   | 1.7    | 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.