Attached files
Exhibit
12
COMPUTATION
OF RATIO OF EARNINGS TO FIXED CHARGES
|
||||||||||||||||||||
(In
Thousands, Except Ratios)
|
||||||||||||||||||||
Twelve
months
|
Twelve
months
|
Twelve
months
|
Twelve
months
|
Twelve
months
|
||||||||||||||||
Ended
|
Ended
|
Ended
|
Ended
|
Ended
|
||||||||||||||||
December
31,
|
December
31,
|
December
31,
|
December
31,
|
December
31,
|
||||||||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Earnings:
(1)
|
||||||||||||||||||||
Net
income (2)
|
$ | 107,428 | $ | 111,136 | $ | 106,506 | $ | 91,377 | $ | 95,128 | ||||||||||
Income
taxes
|
59,244 | 67,560 | 66,741 | 47,691 | 57,500 | |||||||||||||||
Fixed
Charges (See below) (3)
|
80,107 | 80,611 | 81,145 | 78,345 | 71,007 | |||||||||||||||
Less: Preferred
stock dividend
|
- | - | - | - | 4 | |||||||||||||||
Total
adjusted earnings
|
$ | 246,779 | $ | 259,307 | $ | 254,392 | $ | 217,413 | $ | 223,631 | ||||||||||
Fixed
charges: (3)
|
||||||||||||||||||||
Total
interest expense
|
$ | 79,203 | $ | 79,877 | $ | 80,576 | $ | 77,538 | $ | 69,942 | ||||||||||
Interest
component of rents
|
904 | 734 | 569 | 807 | 1,061 | |||||||||||||||
Preferred stock
dividend
|
- | - | - | - | 4 | |||||||||||||||
Total fixed
charges
|
$ | 80,107 | $ | 80,611 | $ | 81,145 | $ | 78,345 | $ | 71,007 | ||||||||||
Ratio
of earnings to fixed charges
|
3.1 | 3.2 | 3.1 | 2.8 | 3.1 |
(1) For the purposes of
computing these ratios, earnings consist of pretax net income before fixed
charges and less preferred stock dividends of a consolidated
subsidiary.
(2) Net
income, as defined, is before preferred stock dividend requirement of subsidiary
and cumulative effect of change in accounting principle.
(3) Fixed
charges consist of total interest, amortization of debt discount, premium and
expense, the estimated portion of interest implicit in rentals, and
preferred
stock dividends of a consolidated subsidiary.