EX-12 2 ex12.htm EXHIBIT 12 ex12.htm
Exhibit 12
 
                               
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
 
(In Thousands, Except Ratios)
 
                               
                               
                               
   
Twelve months
   
Twelve months
   
Twelve months
   
Six months
   
Six months
 
   
Ended
   
Ended
   
Ended
   
Ended
   
Ended
 
   
June 30,
   
December 31,
   
December 31,
   
June 30,
   
June 30,
 
   
2010
   
2009
   
2008
   
2010
   
2009
 
                               
                               
Earnings: (1)
                             
Net income (2)
  $ 116,245     $ 107,428     $ 111,136     $ 71,611     $ 62,794  
Income taxes
    67,259       59,244       67,560       43,358       35,343  
Fixed Charges (See below) (3)
    82,001       80,107       80,611       40,780       38,886  
    Total adjusted earnings
  $ 265,505     $ 246,779     $ 259,307     $ 155,749     $ 137,023  
Fixed charges: (3)
                                       
    Total interest expense
  $ 81,130     $ 79,203     $ 79,877     $ 40,642     $ 38,715  
    Interest component of rents
    871       904       734       138       171  
    Total fixed charges
  $ 82,001     $ 80,107     $ 80,611     $ 40,780     $ 38,886  
                                         
Ratio of earnings to fixed charges
    3.2       3.1       3.2       3.8       3.5  
 
(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.