Exhibit 12



RATIO OF EARNINGS TO FIXED CHARGES



|                                                      |  |                                  |       |   |                 |   |       |                 |  |   |                 |   |  |                 |       |   |  |   |      |  
|----------------------------------------------------- |  | -------------------------------- | ----- | - | --------------- | - | ----- | --------------- |  | - | --------------- | - |  | --------------- | ----- | - |  | - | ---- | -
|                                                      |  | Fiscal Year                      |      
|                                                      |  | 2004                             |       |   | 2003 (restated) |   |       | 2002 (restated) |  |   | 2001 (restated) |   |  | 2000 (restated) |      
|                                                      |  |                                  |       |   |                
|                                                      |  | (in millions, except ratio data) |      
|Earnings:                                             |  |                                  |       |   |                 |   |       |                 |  |   |                 |   |  |                 |       |   |  |   |      |  
|Earnings:                                             |  |                                  |       |   |                 |   |       |                 |  |   |                 |   |  |                 |       |   |  |   |      |  
|Income from continuing operations before income taxes |  | $                                | 164.2 |   |                 | $ | 133.6 |                 |  | $ | 124.9           |   |  | $               | 131.9 |   |  | $ | 45.8 |  
|Interest expense                                      |  |                                  | 31.1  |   |                 |   | 30.2  |                 |  |   | 25.6            |   |  |                 | 21.8  |   |  |   | 15.3 |  
|Amortization of debt costs                            |  |                                  | 0.8   |   |                 |   | 0.7   |                 |  |   | 0.5             |   |  |                 | 0.8   |   |  |   | 0.5  |  
|Interest portion of rental expense                    |  |                                  | 7.7   |   |                 |   | 7.4   |                 |  |   | 6.7             |   |  |                 | 6.2   |   |  |   | 5.8  |  
|                                                      |  |                                  |       |   |                 |   |       |                 |  |   |                 |   |  |                 |       |   |  |   |      |  
|Total Earnings                                        |  | $                                | 203.8 |   |                 | $ | 171.9 |                 |  | $ | 157.7           |   |  | $               | 160.7 |   |  | $ | 67.4 |  
|                                                      |  |                                  |       |   |                 |   |       |                 |  |   |                 |   |  |                 |       |   |  |   |      |  
|Fixed charges:                                        |  |                                  |       |   |                 |   |       |                 |  |   |                 |   |  |                 |       |   |  |   |      |  
|Interest expense                                      |  | $                                | 31.1  |   |                 | $ | 30.2  |                 |  | $ | 25.6            |   |  | $               | 21.8  |   |  | $ | 15.3 |  
|Amortization of debt costs                            |  |                                  | 0.8   |   |                 |   | 0.7   |                 |  |   | 0.5             |   |  |                 | 0.8   |   |  |   | 0.5  |  
|Interest portion of rental expense                    |  |                                  | 7.7   |   |                 |   | 7.4   |                 |  |   | 6.7             |   |  |                 | 6.2   |   |  |   | 5.8  |  
|                                                      |  |                                  |       |   |                 |   |       |                 |  |   |                 |   |  |                 |       |   |  |   |      |  
|Total fixed charges                                   |  | $                                | 39.6  |   |                 | $ | 38.3  |                 |  | $ | 32.8            |   |  | $               | 28.8  |   |  | $ | 21.6 |  
|                                                      |  |                                  |       |   |                 |   |       |                 |  |   |                 |   |  |                 |       |   |  |   |      |  
|Ratio of earnings to fixed charges                    |  |                                  | 5.2   | x |                 |   | 4.5   | x               |  |   | 4.8             | x |  |                 | 5.6   | x |  |   | 3.1  | x
|                                                      |  |                                  |       |   |                 |   |       |                 |  |   |                 |   |  |                 |       |   |  |   |      |