Exhibit 12.1



Computation of Ratio of Earnings to Fixed Charges

(Dollars in millions, except ratios)



|                                                                                                                                                         |  |      |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |      |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---- | ---- | - | ---- | - | ---- | ---- |  | - | ----- | - |  | ---- | ----- | - |  | - | ---- | -
|                                                                                                                                                         |  | 2006 |      |   | 2005 |   |      | 2004 |  |   | 2003  |   |  | 2002 |      
|Pre-tax income (loss) from continuing operations                                                                                                         |  | $    | 3.3  |   |      | $ | (3.0 | )    |  | $ | (25.7 | ) |  | $    | (87.4 | ) |  | $ | 12.3 |  
|Income or loss from equity investees                                                                                                                     |  |      | (2.3 | ) |      |   | (.7  | )    |  |   | .6    |   |  |      | .8    |   |  |   | (1.0 | )
|                                                                                                                                                         |  |      |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |      |  
|Pre-tax income (loss) from continuing operations before minority interests in consolidated subsidiaries or income or loss from equity
investees          |  | $    | 1.0  |   |      | $ | (3.7 | )    |  | $ | (25.1 | ) |  | $    | (86.6 | ) |  | $ | 11.3 |  
|Distributed income equity investees                                                                                                                      |  |      | .5   |   |      |   |     |      |  |   |      |   |  |      | .5    |   |  |   |     |  
|Less: Capitalized interest                                                                                                                               |  |      |     |   |      |   |     |      |  |   |      |   |  |      |      |   |  |   |     |  
|Amortization of interest previously capitalized                                                                                                          |  |      |     |   |      |   |     |      |  |   | .1    |   |  |      | .1    |   |  |   | .1   |  
|                                                                                                                                                         |  |      |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |      |  
|Adjusted pre-tax income (loss) from continuing operations before minority interests in consolidated subsidiaries or income or loss from equity
investees |  | $    | 1.5  |   |      | $ | (3.7 | )    |  | $ | (25.0 | ) |  | $    | (86.0 | ) |  | $ | 11.4 |  
|                                                                                                                                                         |  |      |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |      |  
|Fixed Charges:                                                                                                                                           |  |      |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |      |  
|Interest expense                                                                                                                                         |  | $    | 20.3 |   |      | $ | 21.2 |      |  | $ | 20.7  |   |  | $    | 15.3  |   |  | $ | 8.1  |  
|Interest capitalized during the period                                                                                                                   |  |      |     |   |      |   |     |      |  |   |      |   |  |      |      |   |  |   |     |  
|Amortization of debt issuance costs                                                                                                                      |  |      | 1.1  |   |      |   | 1.4  |      |  |   | 1.7   |   |  |      | 4.8   |   |  |   | 1.0  |  
|Imputed interest portion of rent expense                                                                                                                 |  |      | 1.8  |   |      |   | 1.8  |      |  |   | 2.5   |   |  |      | 2.9   |   |  |   | 2.7  |  
|                                                                                                                                                         |  |      |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |      |  
|Total Fixed Charges                                                                                                                                      |  | $    | 23.2 |   |      | $ | 24.4 |      |  | $ | 24.9  |   |  | $    | 23.0  |   |  | $ | 11.8 |  
|                                                                                                                                                         |  |      |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |      |  
|Pre-tax income (loss) from continuing operations before income from equity investees plus fixed charges                                                  |  | $    | 24.7 |   |      | $ | 20.7 |      |  | $ | (.1   | ) |  | $    | (63.0 | ) |  | $ | 23.2 |  
|                                                                                                                                                         |  |      |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |      |  
|Ratio of Earnings to Fixed Charges(a)                                                                                                                    |  |      | 1.1  |   |      |   |     |      |  |   |      |   |  |      |      |   |  |   | 1.9  |  
|                                                                                                                                                         |  |      |      |   |      |   |      |      |  |   |       |   |  |      |       |   |  |   |      |  

---

|(a) |  | For years 2005, 2004 and 2003, the ratio was less than 1.0x and was deficient by $3.7 million, $25.0 million and $86.0 million, respectively.
|--- |  | ---------------------------------------------------------------------------------------------------------------------------------------------