EX-12.1 4 a2079054zex-12_1.txt EXHIBIT 12.1 EXHIBIT 12.1 STATEMENT RE: COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
PRO FORMA RATIO OF EARNINGS RATIO OF EARNINGS TO FIXED CHARGES TO FIXED CHARGES YEAR ENDED SIX MONTHS ENDED YEAR ENDED SIX MONTHS ENDED JUNE 30, DECEMBER 31, JUNE 30, DECEMBER 31, 1997 1998 1999 2000 2001 2000 2001 2001 2001 ------------------------------------------------ ------------------ --------------------- PRETAX INCOME $ 77,794 $ 72,094 $ 14,429 $102,761 $ 45,067 $ 44,230 $ 23,608 $ 37,868 $ 19,634 FIXED CHARGES: INTEREST ON INDEBTEDNESS 23,640 24,885 23,641 18,507 24,950 11,345 11,600 31,244 15,243 AMORTIZATION OF DEBT ISSUE COSTS 491 274 382 465 675 266 459 1,580 790 LEASE EXPENSE -- INTEREST PORTION 2,272 2,215 2,276 4,214 7,714 3,940 3,327 7,714 3,327 ------------------------------------------------ ------------------ --------------------- TOTAL FIXED CHARGES $ 26,403 $ 27,374 $ 26,299 $ 23,186 $ 33,339 $ 15,551 $ 15,386 $ 40,538 $ 19,360 3.9 3.6 1.5 5.4 2.4 3.8 2.5 1.9 2.0