|
2005
|
2004
|
2003
|
2002
|
2001
|
||||||||||||
|
Earnings
|
||||||||||||||||
|
Consolidated
pretax income
|
$
|
2,191.5
|
$
|
2,999.4
|
$
|
2,824.3
|
$
|
2,623.6
|
$
|
2,377.6
|
||||||
|
Dividends
received from equity investees
|
210.1
|
179.0
|
169.2
|
46.7
|
25.8
|
|||||||||||
|
Net
interest
capitalized
|
8.3
|
7.7
|
3.3
|
10.8
|
1.0
|
|||||||||||
|
Fixed
charges
|
502.3
|
471.1
|
442.6
|
406.8
|
402.8
|
|||||||||||
|
Adjusted
earnings
|
$
|
2,912.2
|
$
|
3,657.2
|
$
|
3,439.4
|
$
|
3,087.9
|
$
|
2,807.2
|
||||||
|
Fixed
Charges
|
||||||||||||||||
|
Interest
expense
|
$
|
454.5
|
$
|
426.9
|
$
|
401.5
|
$
|
368.7
|
$
|
361.2
|
||||||
|
Interest
portion of rent expense 1/
|
42.5
|
38.9
|
36.3
|
34.1
|
37.9
|
|||||||||||
|
Amortization
of deferred debt issuance costs
|
5.3
|
5.3
|
4.8
|
4.0
|
||||||||||||
|
Total
fixed
charges
|
$
|
502.3
|
$
|
471.1
|
$
|
442.6
|
$
|
406.8
|
$
|
402.8
|
||||||
|
Ratio
of
Earnings to Fixed Charges
|
5.8X
|
7.8X
|
7.8X
|
7.6X
|
7.0X
|
|||||||||||