EXHIBIT 12—COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Six Months Ended June 30,				Year Ended
	2002		2001		2001		2000		1999		1998		1997
	(In thousands, except ratio data)
Income (loss) before income taxes, equity in earnings of non-consolidated affiliates and extraordinary item	541,161		(600,214	)	(1,259,390	)	688,384		220,213		117,922		104,077
Dividends and other received from nonconsolidated affiliates	1,599		4,332		7,426		4,934		7,079		9,168		4,624
Total	542,760		(595,882	)	(1,251,964	)	693,318		227,292		127,090		108,701
Fixed Charges:
Interest expense	218,717		293,939		575,057		413,425		192,321		135,766		75,076
Amortization of loan fees	6,513		7,538		14,648		12,401		1,970		2,220		1,451
Interest portion of rentals	139,069		86,395		233,353		150,317		24,511		16,044		6,120
Total fixed charges	364,299		387,872		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	364,299		387,872		823,058		576,143		218,802		154,030		82,647
Total earnings available for payment of fixed charges	907,059		(208,010	)	(428,906	)	1,269,461		446,094		281,120		191,348
Ratio of earnings to fixed charges	2.49		(.54	)	(.52	)	2.20		2.04		1.83		2.32
Rental fees and charges	397,339		246,843		666,724		429,476		306,393		200,550		76,500
Interest rate	35	%	35	%	35	%	35	%	8	%	8	%	8	%