EXHIBIT 12.1

Ratios of Earnings to Fixed Charges

	Pro Forma			Actual
	Fiscal Year Ended			Fiscal Year Ended December 31,
	December 31, 2001			2001			2000		1999		1998		1997
Income from continuing operations before income taxes and accounting change:	$	846		$	699		$	975	$	747	$	309	$	512
Plus Fixed Charges:
Interest on all indebtedness:		976			373			175		224		232		257
Capitalized interest		5			0			0		0		0		0
Amortization of debt expense:		30			27			13		13		14		15
Portion of rental expenses on operating leases deemed to be representative of the interest factor:		143			64			41		32		32		33
Preferred stock dividend requirements of consolidated subsidiaries:		39	*		30	*		0		0		0		0
Total Fixed Charges:		1,193			494			229		269		278		305
Plus Unconsolidated affiliates earnings:		98			0			0		0		0		0
Plus Minority earnings:		23			0			0		0		0		0
Less Preferred stock dividend:		-39			-30			0		0		0		0
Earnings:	$	2,121		$	1,163		$	1,204	$	1,016	$	587	$	817
Fixed Charges Ratio:		1.78			2.35			5.26		3.78		2.11		2.68

* Required preferred stock dividend divided by 1 minus the effective tax rate of 39%. See instructions to Item 503(d) of Regulation S-K.

The ratios of earnings to fixed charges should be read in conjunction with the financial statements and other financial data included or incorporated by reference in this registration statement.

1