| Restated | Restated | |||||||
| 2005 | 2004 | |||||||
| (Unaudited) | ||||||||
| Earnings: | ||||||||
| Net Income | $ | 128,922 | $ | 129,108 | ||||
| Add: | ||||||||
| Provision for income taxes | 60,096 | 60,636 | ||||||
| Fixed charges | 254,913 | 241,221 | ||||||
| Less: | ||||||||
| Capitalized interest | (14,507 | ) | (12,712 | ) | ||||
| Earnings as adjusted (A) | $ | 429,424 | $ | 418,253 | ||||
| Preferred dividend requirements | $ | 976 | $ | 964 | ||||
| Ratio of income before provision for income taxes to net income | 147 | % | 147 | % | ||||
| Preferred dividend factor on pretax basis | 1,435 | 1,417 | ||||||
| Fixed Charges: | ||||||||
| Interest expense | 240,406 | 228,509 | ||||||
| Capitalized interest | 14,507 | 12,712 | ||||||
| Fixed charges as adjusted (B) | 254,913 | 241,221 | ||||||
| Fixed charges and preferred stock dividends (C) | $ | 256,348 | $ | 242,638 | ||||
| Ratio of earnings to fixed charges (A) divided by (B) | 1.68 | x | 1.73 | x | ||||
| Ratio of earnings to fixed charges and preferred stock dividends (A) divided by (C) | 1.68 | x | 1.72 | x | ||||
-30-
