|
Twelve
Months Ended December 31,
|
Six Months
Ended
June
30,
|
|||||||||||||||||||||||
|
2005
|
2006
|
2007
|
2008
|
2009
|
2010
|
|||||||||||||||||||
|
Earnings:
|
||||||||||||||||||||||||
|
Pre-tax
income from continuing operations before adjustment for noncontrolling
interests in consolidated subsidiaries or income or loss from equity
investees
|
$ | 370.5 | $ | 390.0 | $ | 390.6 | $ | 373.5 | $ | 330.2 | $ | 182.4 | ||||||||||||
|
Add:
Fixed charges (from below)
|
43.9 | 37.5 | 65.2 | 80.2 | 64.5 | 31.9 | ||||||||||||||||||
|
Add:
Amortization of capitalized interest
|
0.2 | 0.3 | 0.4 | 0.6 | 0.7 | 0.4 | ||||||||||||||||||
|
Add:
Distributed income of equity investee
|
— | — | — | 0.7 | 1.8 | 1.0 | ||||||||||||||||||
|
Subtract:
Capitalized interest expense
|
0.7 | 0.6 | 0.9 | 2.0 | 0.5 | 0.2 | ||||||||||||||||||
| $ | 413.9 | $ | 427.2 | $ | 455.3 | $ | 453.0 | $ | 396.7 | $ | 215.5 | |||||||||||||
|
Fixed
charges:
|
||||||||||||||||||||||||
|
Interest
expense (including amortization of debt issuance costs and debt discounts
and premiums)
|
$ | 35.6 | $ | 31.9 | $ | 58.5 | $ | 71.3 | $ | 57.0 | $ | 28.3 | ||||||||||||
|
Add:
Capitalized interest expense
|
0.7 | 0.6 | 0.9 | 2.0 | 0.5 | 0.2 | ||||||||||||||||||
|
Add:
Portion of rental expense representing interest
|
7.6 | 5.0 | 5.8 | 6.9 | 7.0 | 3.4 | ||||||||||||||||||
| $ | 43.9 | $ | 37.5 | $ | 65.2 | $ | 80.2 | $ | 64.5 | $ | 31.9 | |||||||||||||
|
Ratio
of earnings to fixed charges
|
9.4 | 11.4 | 7.0 | 5.6 | 6.2 | 6.8 | ||||||||||||||||||