Exhibit 12.1



Computation of Ratio of Earnings to Fixed Charges

(Dollars in millions, except ratios)



|                                                                                                                                                                        |  |                         |      |   |                               |   |       |      |  |   |      |   |  |      |       |   |  |   |       |   |  |   |      |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------- | ---- | - | ----------------------------- | - | ----- | ---- |  | - | ---- | - |  | ---- | ----- | - |  | - | ----- | - |  | - | ---- | -
|                                                                                                                                                                        |  | Year Ended November 30, |      |   | Six Months Ended May 31, 2005 |  
|                                                                                                                                                                        |  | 2000                    |      |   | 2001                          |   |       | 2002 |  |   | 2003 |   |  | 2004 |       |  
|Pre-tax income (loss) from continuing operations                                                                                                                        |  | $                       | 7.3  |   |                               | $ | (10.9 | )    |  | $ | 7.5  |   |  | $    | (84.4 | ) |  | $ | (24.7 | ) |  | $ | (7.3 | )
|Adjustment for income or loss from equity investees                                                                                                                     |  |                         | (0.6 | ) |                               |   | (1.0  | )    |  |   | (1.0 | ) |  |      | 0.8   |   |  |   | 0.6   |   |  |   | 0.4  |  
|                                                                                                                                                                        |  |                         |      |   |                               |   |       |      |  |   |      |   |  |      |       |   |  |   |       |   |  |   |      |  
|Pre-tax income (loss) from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from
equity investees          |  | $                       | 6.7  |   |                               | $ | (11.9 | )    |  | $ | 6.5  |   |  | $    | (83.6 | ) |  | $ | (24.1 | ) |  | $ | (6.9 | )
|                                                                                                                                                                        |  |                         |      |   |                               |  
|Distributed income equity investees                                                                                                                                     |  |                         |     |   |                               |   |      |      |  |   |     |   |  |      | 0.5   |   |  |   |      |   |  |   |     |  
|                                                                                                                                                                        |  |                         |      |   |                               |  
|Less: Capitalized interest                                                                                                                                              |  |                         | (0.4 | ) |                               |   | (0.4  | )    |  |   |     |   |  |      |      |   |  |   |      |   |  |   |     |  
|                                                                                                                                                                        |  |                         |      |   |                               |  
|Amortization of interest previously capitalized                                                                                                                         |  |                         |     |   |                               |   |      |      |  |   | 0.1  |   |  |      | 0.1   |   |  |   | 0.1   |   |  |   |     |  
|                                                                                                                                                                        |  |                         |      |   |                               |   |       |      |  |   |      |   |  |      |       |   |  |   |       |   |  |   |      |  
|Adjusted pre-tax income (loss) from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or
loss from equity investees |  | $                       | 6.3  |   |                               | $ | (12.3 | )    |  | $ | 6.6  |   |  | $    | (83.0 | ) |  | $ | (24.0 | ) |  | $ | (6.9 | )
|                                                                                                                                                                        |  |                         |      |   |                               |   |       |      |  |   |      |   |  |      |       |   |  |   |       |   |  |   |      |  
|Fixed Charges:                                                                                                                                                          |  |                         |      |   |                               |   |       |      |  |   |      |   |  |      |       |   |  |   |       |   |  |   |      |  
|Interest expense                                                                                                                                                        |  | $                       | 14.7 |   |                               | $ | 14.0  |      |  | $ | 8.1  |   |  | $    | 15.3  |   |  | $ | 20.7  |   |  | $ | 10.8 |  
|Interest capitalized during the period                                                                                                                                  |  |                         | 0.4  |   |                               |   | 0.4   |      |  |   |     |   |  |      |      |   |  |   |      |   |  |   |     |  
|Amortization of debt issuance costs                                                                                                                                     |  |                         | 0.3  |   |                               |   | 0.6   |      |  |   | 1.0  |   |  |      | 4.8   |   |  |   | 1.7   |   |  |   | 0.8  |  
|Imputed interest portion of rent expense                                                                                                                                |  |                         | 2.3  |   |                               |   | 2.8   |      |  |   | 2.7  |   |  |      | 2.9   |   |  |   | 2.5   |   |  |   | 1.3  |  
|                                                                                                                                                                        |  |                         |      |   |                               |   |       |      |  |   |      |   |  |      |       |   |  |   |       |   |  |   |      |  
|Total Fixed Charges                                                                                                                                                     |  | $                       | 17.7 |   |                               | $ | 17.8  |      |  | $ | 11.8 |   |  | $    | 23.0  |   |  | $ | 24.9  |   |  | $ | 12.9 |  
|                                                                                                                                                                        |  |                         |      |   |                               |   |       |      |  |   |      |   |  |      |       |   |  |   |       |   |  |   |      |  
|Pre-tax income (loss) from continuing operations before adjustment for income from equity investees plus fixed charges                                                  |  | $                       | 24.0 |   |                               | $ | 5.5   |      |  | $ | 18.4 |   |  | $    | (60.0 | ) |  | $ | 0.9   |   |  | $ | 6.0  |  
|                                                                                                                                                                        |  |                         |      |   |                               |   |       |      |  |   |      |   |  |      |       |   |  |   |       |   |  |   |      |  
|Ratio of Earnings to Fixed Charges  (a)                                                                                                                                |  |                         | 1.4  |   |                               |   |      |      |  |   | 1.6  |   |  |      |      |   |  |   |      |   |  |   |     |  
|                                                                                                                                                                        |  |                         |      |   |                               |   |       |      |  |   |      |   |  |      |       |   |  |   |       |   |  |   |      |  

---

|(a) | For the six months ended May 31, 2005, the ratio was less than 1.0x and was deficient by $6.9 million. For fiscal years 2004, 2003 and 2001, the ratio was less than 1.0x and was
deficient by $24.0 million, $83.0 million and $12.3 million, respectively.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------