|
|
Nine
Months
Ended |
Year
Ended December 31,
|
||||
|
|
September
30, 2006
|
2005
|
2004
|
2003
|
2002
|
2001
|
|
|
|
|
|
|
|
|
|
Income
before equity in earning of unconsolidated
subsidiaries
|
$ 89,848
|
$ 109,238
|
$ 84,012
|
$ 54,379
|
$ 29,901
|
$ 31,717
|
|
|
|
|
|
|
|
|
|
Fixed
charges (A)
|
265,113
|
226,446
|
136,398
|
76,877
|
44,238
|
30,495
|
|
|
|
|
|
|
|
|
|
Distributed
income of equity investees
|
3,915
|
5,609
|
9,957
|
862
|
1,764
|
3,949
|
|
|
|
|
|
|
|
|
|
Earnings
|
$ 358,876
|
$ 341,293
|
$ 230,367
|
$ 132,118
|
$ 75,903
|
$ 66,161
|
|
|
|
|
|
|
|
|
|
Fixed
charges (A)
|
$ 265,113
|
$ 226,446
|
$ 136,398
|
$ 76,877
|
$ 44,238
|
$ 30,495
|
|
|
|
|
|
|
|
|
|
Ratio
of Earnings to Fixed Charges
|
1.35
|
1.51
|
1.69
|
1.72
|
1.72
|
2.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A)
Fixed charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
$ 265,113
|
$ 226,446
|
$ 136,398
|
$ 76,877
|
$ 44,238
|
$ 30,495
|
|
|
|
|
|
|
|
|
|
Fixed
charges
|
$ 265,113
|
$ 226,446
|
$ 136,398
|
$ 76,877
|
$ 44,238
|
$ 30,495
|
|
|
Nine
Months
Ended |
Year
Ended December 31,
|
||||
|
|
September
30, 2006
|
2005
|
2004
|
2003
|
2002
|
2001
|
|
|
|
|
|
|
|
|
|
Income
before equity in earning of unconsolidated
subsidiaries
|
$ 89,848
|
$ 109,238
|
$ 84,012
|
$ 54,379
|
$ 29,901
|
$ 31,717
|
|
|
|
|
|
|
|
|
|
Fixed
charges (A)
|
265,113
|
226,446
|
136,398
|
76,877
|
44,238
|
30,495
|
|
|
|
|
|
|
|
|
|
Distributed
income of equity investees
|
3,915
|
5,609
|
9,957
|
862
|
1,764
|
3,949
|
|
|
|
|
|
|
|
|
|
Earnings
|
$ 358,876
|
$ 341,293
|
$ 230,367
|
$ 132,118
|
$ 75,903
|
$ 66,161
|
|
|
|
|
|
|
|
|
|
Combined
fixed charges and preferred dividends (B)
|
$ 272,098
|
$ 233,130
|
$ 142,492
|
$ 81,650
|
$ 45,400
|
$ 33,035
|
|
|
|
|
|
|
|
|
|
Ratio
of Earnings to Combined Fixed Charges and Preferred
Dividends
|
1.32
|
1.46
|
1.62
|
1.62
|
1.67
|
2.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B)
Combined Fixed Charges and Preferred Dividends
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
$ 265,113
|
$ 226,446
|
$ 136,398
|
$ 76,877
|
$ 44,238
|
$ 30,495
|
|
Preferred
dividends and related accretion
|
6,985
|
6,684
|
6,094
|
4,773
|
1,162
|
2,540
|
|
|
|
|
|
|
|
|
|
Combined
fixed charges and preferred dividends
|
$ 272,098
|
$ 233,130
|
$ 142,492
|
$ 81,650
|
$ 45,400
|
$ 33,035
|