EXHIBIT 12.2

STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO

FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

	Nine Months Ended September 30			Year Ended December 31
	2003 (1)			2002		2001		2000		1999 (1)			1998
	(in millions, except ratios)
Earnings
Income (Loss) Before Income Tax and Cumulative Effect of Accounting Principle Change	$	(77.5	)	$	610.9	$	762.1	$	826.7	$	(165.5	)	$	920.2
Fixed Charges		151.4			180.3		189.0		197.1		155.2			138.3
Adjusted Earnings	$	73.9		$	791.2	$	951.1	$	1,023.8	$	(10.3	)	$	1,058.5
Combined Fixed Charges and Preferred Stock Dividends
Interest and Debt Expense	$	137.4		$	162.4	$	169.6	$	181.8	$	137.8		$	119.9
Amortization of Deferred Debt Costs		3.9			3.3		7.1		2.4		2.4			3.3
Portion of Rents Deemed Representative of Interest		10.1			14.6		12.3		12.9		15.0			15.1
Preferred Stock Dividends		—			—		—		—		—			2.9
Total Combined Fixed Charges and Preferred Stock Dividends	$	151.4		$	180.3	$	189.0	$	197.1	$	155.2		$	141.2
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends		0.5			4.4		5.0		5.2		(0.1	)		7.5

(1) Earnings were inadequate to cover combined fixed charges and preferred stock dividends. The coverage deficiency totaled $77.5 million for the nine months ended September 30, 2003 and $165.5 million for 1999.