| Nine Months Ended September 30, | ||||||||
| 2005 | 2004 | |||||||
Earnings: |
||||||||
Loss before income taxes, minority interests and cumulative
effect of accounting change |
$ | (19.9 | ) | $ | (99.8 | ) | ||
Add: Fixed charges from below |
154.9 | 149.7 | ||||||
Less: Capitalized interest |
0.6 | — | ||||||
| $ | 134.4 | $ | 49.9 | |||||
Fixed Charges: |
||||||||
Interest expense, net of interest capitalized |
149.5 | 146.5 | ||||||
Capitalized interest |
0.6 | — | ||||||
Estimate of interest within rental expense |
1.4 | 1.4 | ||||||
Amortized premium and discounts related to indebtedness |
3.4 | 1.8 | ||||||
| $ | 154.9 | $ | 149.7 | |||||
Deficiency of Earnings to Fixed Charges |
$ | 20.5 | $ | 99.8 | ||||