Exhibit 12 - Statement regarding computation of ratios

	Year Ended September 30,
	2002			2001			2000		1999			1998
Earnings available for fixed charges:
Income (loss) before provision for income taxes	$	(1,747	)	$	(4,507	)	$	131	$	477		$	513
Less undistributed equity earnings (loss) from investments		40			42			4		(20	)		(22	)
Less interest capitalized during the period		5			4			—		7			7
Add fixed charges		167			199			90		64			46
Total earnings available for fixed charges	$	(1,625	)	$	(4,354	)	$	217	$	554		$	574
Fixed charges:
Interest expense including capitalized interest	$	126		$	155		$	58	$	45		$	28
Interest portion of rental expense		41			44			32		19			18
Total fixed charges	$	167		$	199		$	90	$	64		$	46
Ratio of earnings to fixed charges		n/a			n/a			2.4x		8.7x			12.5x
Deficiency	$	1,792		$	4,553			n/a		n/a			n/a