Historical Capital Structure (In millions) (In millions) As of December 31, As of December 31, As of December 31, As of December 31, As of December 31, 2005 2006 2007 Cash and Cash Equivalents Cash and Cash Equivalents Cash and Cash Equivalents $107 $123 $149 Restricted Cash Restricted Cash 497 559 579 Debt Debt 6,744 7,647 6,279 Total Shareholders Equity Total Shareholders Equity Total Shareholders Equity 1,521 1,515 1,529 Total Capitalization Total Capitalization Total Capitalization $8,265 $9,162 $7,808 Total Assets Total Assets $9,965 $10,760 $9,357 Goodwill and Other Tangibles Goodwill and Other Tangibles Goodwill and Other Tangibles 139 133 130 Debt / Equity(1) Debt / Equity(1) 4.5x 5.1x 4.2x Ratio of Indebtedness to Tangible Net Worth(2) Ratio of Indebtedness to Tangible Net Worth(2) Ratio of Indebtedness to Tangible Net Worth(2) Ratio of Indebtedness to Tangible Net Worth(2) Ratio of Indebtedness to Tangible Net Worth(2) 5.0 5.7 4.7 (1) Equity excludes "Other Comprehensive Income" of $12, $13 and $29 as of December 31, 2005, 2006 and 2007, respectively. (1) Equity excludes "Other Comprehensive Income" of $12, $13 and $29 as of December 31, 2005, 2006 and 2007, respectively. (1) Equity excludes "Other Comprehensive Income" of $12, $13 and $29 as of December 31, 2005, 2006 and 2007, respectively. (1) Equity excludes "Other Comprehensive Income" of $12, $13 and $29 as of December 31, 2005, 2006 and 2007, respectively. (1) Equity excludes "Other Comprehensive Income" of $12, $13 and $29 as of December 31, 2005, 2006 and 2007, respectively. (1) Equity excludes "Other Comprehensive Income" of $12, $13 and $29 as of December 31, 2005, 2006 and 2007, respectively. (1) Equity excludes "Other Comprehensive Income" of $12, $13 and $29 as of December 31, 2005, 2006 and 2007, respectively. (1) Equity excludes "Other Comprehensive Income" of $12, $13 and $29 as of December 31, 2005, 2006 and 2007, respectively. (1) Equity excludes "Other Comprehensive Income" of $12, $13 and $29 as of December 31, 2005, 2006 and 2007, respectively. (1) Equity excludes "Other Comprehensive Income" of $12, $13 and $29 as of December 31, 2005, 2006 and 2007, respectively. (2) "Indebtedness" includes minority interest. (2) "Indebtedness" includes minority interest. (2) "Indebtedness" includes minority interest. (2) "Indebtedness" includes minority interest. (2) "Indebtedness" includes minority interest. |