EX-12.1 5 y30321exv12w1.txt COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES . . . EXHIBIT 12.1 Computation of Ratio of Earnings to Fixed Charges
Year Ended December 31, --------------------------------------------------------- 2006 2005 2004 2003 2002 --------- --------- --------- --------- --------- Income before income taxes and cumulative effect of change in accounting principle, but after minority interest 985,916 767,413 635,067 487,846 259,184 Add: Portion of rents representative of the interest factor ....... 6,449 5,810 5,594 6,258 5,862 Interest expense ............................................. 92,522 85,926 66,423 54,733 45,475 --------- --------- --------- --------- --------- Income as adjusted ............................................. 1,084,887 859,149 707,084 548,837 310,521 ========= ========= ========= ========= ========= Fixed charges: Interest expense ............................................. 92,522 85,926 66,423 54,733 45,475 Portion of rents representative of the interest factor ....... 6,449 5,810 5,594 6,258 5,862 --------- --------- --------- --------- --------- Total ...................................................... 98,971 91,736 72,017 60,991 51,337 ========= ========= ========= ========= ========= Ratio of Earnings to Fixed Charges ............................. 11.0 9.4 9.8 9.0 6.0 ========= ========= ========= ========= =========