1
EXHIBIT 12.2 -- COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(DOLLARS IN MILLIONS, EXCEPT RATIO OF EARNINGS TO FIXED CHARGES)
Pro Forma
-----------------------------------------
Year Nine Months
Ended Ended
12/31/98 10/2/99
--------------- ---------------------
Income before provision for national income taxes,
minority interests in net income (loss) of subsidiaries,
equity (income) loss of affiliates, and extraordinary items $ 46.3 $275.0
Fixed charges 310.3 237.1
Distributed income of affiliates 2.3 -
-------------- --------------------
Earnings $358.9 $512.1
============== ====================
Interest expense $283.3 $214.4
Portion of lease expense representative of interest (1) 27.0 22.7
-------------- --------------------
Fixed Charges $310.3 $237.1
============== ====================
Ratio of Earnings to Fixed Charges 1.2 2.2
Fixed Charges in Excess of Earnings - -