| Six Months Ended June 30, | ||||||||
| 2005 | 2004 | |||||||
Earnings: |
||||||||
Loss before
income taxes, minority interests and cumulative effect of accounting change |
$ | (16.8 | ) | $ | (94.5 | ) | ||
Add: Fixed charges from below |
102.9 | 100.4 | ||||||
Less: Capitalized interest |
0.2 | — | ||||||
| $ | 85.9 | $ | 5.9 | |||||
Fixed Charges: |
||||||||
Interest expense, net of interest capitalized |
99.5 | 98.1 | ||||||
Capitalized interest |
0.2 | — | ||||||
Estimate of interest within rental expense |
0.9 | 1.4 | ||||||
Amortized premium and discounts related to indebtedness |
2.3 | 0.9 | ||||||
| $ | 102.9 | $ | 100.4 | |||||
Deficiency of Earnings to Fixed Charges |
$ | 17.0 | $ | 94.5 | ||||