EXHIBIT 12.1 STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Year Ended December 31
	2003 (1)			2002		2001		2000		1999 (1)
	(in millions, except ratios)
Earnings
Income (Loss) from Continuing Operations Before Income Tax and Cumulative Effect of Accounting Principle Change	$	(435.2	)	$	593.2	$	753.8	$	821.2	$	(159.0	)
Fixed Charges		204.4			178.5		187.7		195.8		154.0
Adjusted Earnings	$	(230.8	)	$	771.7	$	941.5	$	1,017.0	$	(5.0	)
Fixed Charges
Interest and Debt Expense	$	187.2		$	162.4	$	169.6	$	181.8	$	137.8
Amortization of Deferred Debt Costs		5.4			3.3		7.1		2.4		2.4
Portion of Rents Deemed Representative of Interest		11.8			12.8		11.0		11.6		13.8
Total Fixed Charges	$	204.4		$	178.5	$	187.7	$	195.8	$	154.0
Ratio of Earnings to Fixed Charges		(1.1	)		4.3		5.0		5.2		—

(1) Earnings were inadequate to cover fixed charges. The coverage deficiency totaled $435.2 million for 2003 and $159.0 million for 1999.