EX-12.1 6 file005.txt COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES EXHIBIT 12.1 Computation of Ratio of Earnings to Fixed Charges
FOR THE SIX MONTHS ENDED JUNE 30, FOR THE YEAR ENDED DECEMBER 31, ----------------------- --------------------------------------------------------------- 2001 2000 2000 1999 1998 1997 1996 1995 ---- ---- ---- ---- ---- ---- ---- ---- (IN THOUSANDS) Earnings.................................. $85,244 $53,795 $127,228 $104,241 $74,577 $139,249 $156,160 $162,786 Add: Income taxes............................ 1,178 32 4,648 (1,525) (20,475) -- -- -- Fixed charges: Interest on Bank Facility............. 1,547 8,610 17,167 9,934 4,473 4,271 6,553 6,424 Interest on Trust Preferred........... 3,742 3,797 7,582 8,288 8,540 6,998 -- -- Other interest expense................ -- -- 349 349 290 259 112 84 --------------------------------------------------------------------------------------- Earnings before income taxes and fixed charges............................... $91,711 $66,234 $156,974 $121,287 $67,405 $150,777 $162,825 $169,294 ======================================================================================== Fixed charges: Interest expense (Bank Facility).... 1,547 8,610 17,167 9,934 4,473 4,271 6,553 6,424 Interest expense (Trust Preferred).. 3,742 3,797 7,582 8,288 8,540 6,998 -- -- Interest expense (Other)............ -- -- 349 349 290 259 112 84 Total interest................... 5,289 12,407 25,098 18,571 13,303 11,528 6,665 6,508 ---------------------------------------------------------------------------------------- Preference share dividends.......... -- -- -- -- -- -- -- 2,536 Total fixed charges..................... $5,289 $12,407 $25,098 $18,571 $13,303 $11,528 $6,665 $9,044 ======================================================================================== Ratio of earnings to fixed charges...... 17.34 5.34 6.25 6.53 5.07 13.08 24.43 26.01 ======================================================================================== Ratio of earnings to combined fixed charges and preference share dividends. 17.34 5.34 6.25 6.53 5.07 13.08 24.43 18.72 ========================================================================================