Earnings to Fixed Charges Ratio(In Thousands)

|                                                    | 2000 | 2001 | 1998 | 1999     | 2002 | 6 mo 2003 | 6 mo 2002
|--------------------------------------------------- | ---- | ---- | ---- | -------- | ---- | --------- | ---------
|Earnings                                            |      |      |      |          |      |           |          
|Pretax income from continuing operations            |      |      |      | 29,815   |      | 22,428    | 10k      
|Less:  Equity earnings in investees                 |      |      |      | (1,307)  |      | (1,085)   | 10k      
|Fixed charges                                       |      |      |      | 35,522   |      | 20,142    |          
|Amortization of capitalized interest                |      |     
|Less:  Capitalized interest                         |      |      |      | 0        |      | 0         |          
|Less included preferred stock dividend requirements |      |      |      | (13,009) |      | 0         |          
|                                                    |      |      |      |          |      |           |          
|Total earnings                                      |      |      |      | 51,021   |      | 41,485    |          
|                                                    |      |      |      |          |      |           |          
|Fixed charges and preferred stock dividends         |      |     
|Interest expense                                    |      |      |      | 22,298   |      | 19,920    | 10k      
|Interest capitalized during FY00                    |      |      |      | 0        |      | 0         |          
|Interest factor of rent expense (1/3)               |      |      |      | 215      |      | 222       | {AA}     
|Preferred stock dividend requirement                |      |      |      | 13,009   |      | 0         |          
|                                                    |      |      |      |          |      |           |          
|                                                    |      |      |      | 35,522   |      | 20,142    |          
|                                                    |      |      |      |          |      |           |          
|RATIO, FY 2000 and 2001                             |      |      |      | 1.44     |      | 2.06      |          
|                                                    |      |      |      |          |      |           |          
|                                                    |      |      |      |          |      |           |          
|                                                    |      |      |      |          |      |           |          
|Ratio of FC plus dividends to earnings              |      |      |      | 0.70     |      | 0.49      |          
|                                                    |      |      |      |          |      |           |          
|                                                    |      |      |      |          |      |           |          
|{AA} Rent per 10k:  327,934*.3/000=98               |      |      |      |          |      |           |          
|{AA} Rent per 10k:  367,000*.3/000=110              |      |      |      |          |      |           |          
|{AA} Rent per 10k:  1,481,727*.1,000=445            |      |      |      |          |      |           |          
|{AA} Rent per 10k:  739,661*.3/000=222              |      |      |      |          |      |           |          
|{AA} Rent per 10k:  717,636*.3/000=215              |      |      |      |          |      |           |          
|{AA} Rent:  719,321*.3/000=216                      |      |      |      |          |      |           |          
|{AA} Rent:  680,334*.3/000=204                      |      |      |      |          |      |           |          
|                                                    |      |      |      |          |      |           |          
|Effective Tax Rate                                  |      |      |      | 0.253    |      |           |          
|Tax Adjusted Dividends                              |      |      |      | (13,009) |      |           |          
|                                                    |      |      |      |          |      |           |          
|                                                    |      |      |      |          |      |           |