ex12.htm

	2009			2008			2007			2006			2005
	(In thousands)
Earnings:
Income from continuing operations before income taxes	$	(173,767	)	$	(1,187,093	)	$	98,835		$	(26,626	)	$	427,362
Add: Total fixed charges (see below)		181,094			158,414			146,919			65,584			63,415
Less: Interest capitalized		(2,619	)		(5,288	)		(5,736	)		(4,298	)		(2,821	)

Total earnings	$	4,708		$	(1,033,967	)	$	240,018		$	34,660		$	487,956

Fixed charges:
Interest (a)	$	164,548		$	139,508		$	128,919		$	53,311		$	51,106
Portion of non-cancellable lease expense representative of the interest factor (b)		16,546			18,906			18,000			12,273			12,309

Total fixed charges	$	181,094		$	158,414		$	146,919		$	65,584		$	63,415

Ratio of earnings to fixed charges	(e)			(d)				1.63		(c)				7.69

(a)

Interest includes amortization of capitalized financing fees.

(b)

One-third of non-cancellable lease expense is assumed to be representative of the interest factor.

(c)

Earnings were insufficient to cover fixed charges by $30.9 million.

(d)

Earnings were insufficient to cover fixed charges by $1,192.4 million.

(e)

Earnings were insufficient to cover fixed charges by $176.4 million.