Exhibit12

|                                                                     |  |                                                                       |         |                                 |  |        |        |         |  |  |
|---------------------------------------------------------------------|--|-----------------------------------------------------------------------|---------|---------------------------------|--|--------|--------|---------|--|--|
|                                                                |  | Predecessor                                                           |         | Successor                       |
|                                                                |  | Threemonths ended March 31, 2004                                      |         | Three MonthsEnded March 31,2005 |
|                                                                |  | (in $millions, except for ratio of earnings to combined fixedcharges) |
| **Earnings:**                                                       |  |                                                                  |    |                            |  |   |   |    |
| Earningsfrom continuing operations before tax and minorityinterests |  |                                                                  | 72      |                            |  |   | 57     |    |
| Less:                                                               |  |                                                                  |    |                            |  |   |   |    |
| Equityin net earnings ofaffiliates                                  |  |                                                                  | (12     | )                          |  |   | (15    | )  |
| Plus:                                                               |  |                                                                  |    |                            |  |   |   |    |
| Incomedistributions from equityinvestments                          |  |                                                                  | 15      |                            |  |   | 36     |    |
| Amortizationof capitalizedinterest                                  |  |                                                                  | 2       |                            |  |   | 1      |    |
| Total fixedcharges                                                  |  |                                                                  | 16      |                            |  |   | 157    |    |
| Totalearnings as defined before combined fixedcharges               |  |                                                                  | 93      |                            |  |   | 236    |    |
| **Fixedcharges:**                                                   |  |                                                                  |    |                            |  |   |   |    |
| Interestexpense                                                     |  |                                                                  | 6       |                            |  |   | 140    |    |
| Capitalizedinterest                                                 |  |                                                                  | 3       |                            |  |   | 1      |    |
| Estimated interestportion of rentexpense                            |  |                                                                  | 7       |                            |  |   | 6      |    |
| Cumulative undeclaredpreferred stockdividends                       |  |                                                                  | — |                            |  |   | 2      |    |
| Guaranteedpayment to minorityshareholders                           |  |                                                                  | — |                            |  |   | 8      |    |
| Totalcombined fixedcharges                                          |  |                                                                  | 16      |                            |  |   | 157    |    |
| Ratioof earnings to combined fixedcharges                           |  |                                                                  | 5.8     | x                          |  |   | 1.5    | x  |
|                                                                     |

----