EXHIBIT 12 — COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(In thousands, except ratio)

	Year Ended
	2005			2004			2003			2002			2001
Income (loss) before income taxes, equity in earnings of non-consolidated affiliates, extraordinary item and cumulative effect of a change in accounting principle	$	1,023,143		$	1,273,871		$	1,787,148		$	1,091,709		$	(1,077,469	)
Dividends and other received from nonconsolidated affiliates		14,696			13,491			2,096			6,295			7,426
Total		1,037,839			1,287,362			1,789,244			1,098,004			(1,070,043	)
Fixed Charges
Interest expense		443,245			367,503			392,215			430,890			555,452
Amortization of loan fees		*			*			*			12,077			14,648
Interest portion of rentals		345,288			323,957			285,143			246,514			225,292
Total fixed charges		788,533			691,460			677,358			689,481			795,392
Preferred stock dividends
Tax effect of preferred dividends		—			—			—			—			—
After tax preferred dividends		—			—			—			—			—
Total fixed charges and preferred dividends		788,533			691,460			677,358			689,481			795,392
Total earnings available for payment of fixed charges	$	1,826,372		$	1,978,822		$	2,466,602		$	1,787,485		$	(274,651	)
Ratio of earnings to fixed charges		2.32			2.86			3.64			2.59			*	*
Rental fees and charges		986,536			925,592			814,694			704,327			643,691
Interest rate		35	%		35	%		35	%		35	%		35	%

*	Amortization of loan fees is included in Interest expense beginning January 1, 2003.
**	For the year ended December 31, 2001, fixed charges exceeded earnings before income taxes and fixed charges by $1.1 billion.