Exhibit 12.1

Computation Of Ratio Of Earnings To Fixed Charges

	Predecessor										Successor
									Period From		Period From		Period From
			Fiscal Year Ended December 31,						January 1, 2005 to		Feb 2, 2005 to		February 2, 2005 to		Nine Months Ended
	2001		2002		2003		2004		April 6, 2005		December 31, 2005		September 30, 2005		September 30, 2006
													(unaudited)		(unaudited)
Pre-tax income (loss)	57.7		125.2		147.7		177.4		(37.7	)	(80.8	)	(50.9	)	(12.5	)
Equity income (loss)	(0.5	)	0.6		(0.8	)	0.1		0.3		—		—		—
Pre-tax income (loss) before equity income (loss)	58.2		124.6		148.4		177.3		(37.9	)	(80.8	)	(50.9	)	(12.5	)
Fixed Charges
Interest	33.2		45.4		36.4		39.5		11.2		137.1		90.4		137.2
Rent	5.0		7.0		8.0		10.0		3.0		9.0		6.0		9.0
Total Fixed Charges	38.2		52.4		44.4		49.5		14.2		146.1		96.4		146.2
Pre-tax income (loss) plus fixed Charges	96.4		1770.0		192.8		226.9		(23.7	)	65.3		45.5		133.8
Ratio of earnings to fixed charges	2.5	x	3.4	x	4.3	x	4.6	x	—		—		—		—
Deficiency Amount									37.9		80.8		50.9		12.5