Six Months EndedJune 30,
    
    
    
    
    
    
    
    
    
    
    Year Ended December 31,(In thousands, except ratio)
    
    Post-merger
    
    
    Pre-merger
    
    
    Post-merger
    
    
    Pre-merger
    
    
    Pre-merger
    
    
    Pre-merger
    
    
    Pre-merger
    
    
    Pre-merger2009
    
    
    2008
    
    
    2008 (1)
    
    
    2008 (2)
    
    
    2007
    
    
    2006
    
    
    2005
    
    
    2004Income (loss) from continuing
operations before income taxes,
equity in earnings of
non-consolidated affiliates and
cumulative effect of a change in
accounting principle
    
    $
    (4,249,085
    )
    
    $
    538,369
    
    
    $
    (5,742,580
    )
    
    $
    474,657
    
    
    $
    1,198,646
    
    
    $
    1,071,437
    
    
    $
    961,860
    
    
    $
    1,200,551Dividends and other received from
nonconsolidated affiliates
    
    
    10,570
    
    
    
    16,381
    
    
    
    13,143
    
    
    
    29,935
    
    
    
    6,793
    
    
    
    15,179
    
    
    
    14,696
    
    
    
    13,491Total
    
    
    (4,238,515
    )
    
    
    554,750
    
    
    
    (5,729,437
    )
    
    
    504,592
    
    
    
    1,205,439
    
    
    
    1,086,616
    
    
    
    976,556
    
    
    
    1,214,042Fixed ChargesInterest expense (3)
    
    
    771,678
    
    
    
    182,178
    
    
    
    715,768
    
    
    
    213,210
    
    
    
    451,870
    
    
    
    484,063
    
    
    
    443,442
    
    
    
    367,511Interest portion of rentals
    
    
    191,519
    
    
    
    227,006
    
    
    
    184,301
    
    
    
    264,387
    
    
    
    418,587
    
    
    
    374,875
    
    
    
    342,462
    
    
    
    321,342Total fixed charges
    
    
    963,197
    
    
    
    409,184
    
    
    
    900,069
    
    
    
    477,597
    
    
    
    870,457
    
    
    
    858,938
    
    
    
    785,904
    
    
    
    688,853Preferred stock dividendsTax effect of preferred
dividends
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    After tax preferred dividends
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    Total fixed charges and preferred
dividends
    
    
    963,197
    
    
    
    409,184
    
    
    
    900,069
    
    
    
    477,597
    
    
    
    870,457
    
    
    
    858,938
    
    
    
    785,904
    
    
    
    688,853Total earnings available for
payment of fixed charges
    
    $
    (3,275,318
    )
    
    $
    963,934
    
    
    $
    (4,829,368
    )
    
    $
    982,189
    
    
    $
    2,075,896
    
    
    $
    1,945,554
    
    
    $
    1,762,460
    
    
    $
    1,902,895Ratio of earnings to fixed
charges (4)
    
    
    N/A
    
    
    
    2.36
    
    
    
    N/A
    
    
    
    2.06
    
    
    
    2.38
    
    
    
    2.27
    
    
    
    2.24
    
    
    
    2.76Rental fees and charges
    
    
    547,196
    
    
    
    648,589
    
    
    
    526,575
    
    
    
    755,391
    
    
    
    1,195,962
    
    
    
    1,071,072
    
    
    
    978,463
    
    
    
    918,120Interest portion of rental expense
    
    
    35
    %
    
    
    35
    %
    
    
    35
    %
    
    
    35
    %
    
    
    35
    %
    
    
    35
    %
    
    
    35
    %
    
    
    35
    %
 
 (1)
    
    For the period from July 31 through December 31, 2008.(2)
    
    For the period from January 1 through July 30, 2008.(3)
    
    The interest amount does not include interest expense associated with unrecognized tax
benefits.(4)
    
    Earnings, as adjusted, were not sufficient to cover fixed charges by approximately $4.2
billion for the six months ended June 30, 2009. Earnings, as adjusted, were not sufficient to
cover fixed charges by approximately $5.7 billion for the post-merger period from July 31
through December 31, 2008.