EXHIBIT 12 – COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(In thousands, except ratio data)

	Three Months Ended March 31,			Year Ended
	2002	2001		2001		2000	1999	1998	1997
Income (loss) before income taxes, equity in earnings of non-consolidated affiliates and extraordinary item	148,600	(365,388	)	(1,259,390	)	688,384	220,213	117,922	104,077
Dividends and other received from nonconsolidated affiliates	1,036	3,319		7,426		4,934	7,079	9,168	4,624
Total	149,636	(362,069	)	(1,251,964	)	693,318	227,292	127,090	108,701
Fixed Charges
Interest expense	111,510	156,400		575,057		413,425	192,321	135,766	75,076
Amortization of loan fees	3,256	4,082		14,648		12,401	1,970	2,220	1,451
Interest portion of rentals	66,136	46,233		233,353		150,317	24,511	16,044	6,120
Total fixed charges	180,902	206,715		823,058		576,143	218,802	154,030	82,647
Preferred stock dividends
Tax effect of preferred dividends	—	—		—		—	—	—	—
After tax preferred dividends	—	—		—		—	—	—	—
Total fixed charges and preferred dividends	180,902	206,715		823,058		576,143	218,802	154,030	82,647
Total earnings available for payment of fixed charges	330,538	(155,354	)	(428,906	)	1,269,461	446,094	281,120	191,348
Ratio of earnings to fixed Charges	1.83	(.75	)	(.52	)	2.20	2.04	1.83	2.32
Rental fees and charges	188,959	132,094		666,724		429,476	306,393	200,550	76,500
Interest rate	35%	35%		35%		35%	8%	8%	8%