EX-12.1 3 a2058094zex-12_1.htm EXHIBIT 12.1 Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document

EXHIBIT 12.1


Health Net, Inc.
Computation of Ratio of Earnings to Fixed Charges—Consolidated Basis
(Amounts in thousands, except ratios)

 
   
  Year Ended December 31,
 
  Six Months
Ended June 30,
2001

 
  2000
  1999
  1998
  1997
  1996
Income from continuing operations   $ 44,780   $ 262,747   $ 244,008   $ (254,154 ) $ (89,248 ) $ 52,954
Interest expense     30,846     87,930     83,808     92,159     63,555     45,372
Amortization of debt expense     2,023     3,395     3,170     1,100        
Interest portion of rental expense (a)     3,831     7,470     7,350     7,545     7,305     7,020
Earnings   $ 81,480   $ 361,542   $ 338,336   $ (153,350 ) $ (18,388 ) $ 105,346
Fixed charges (total of interest expense, amortization and interest portion of rental expense)   $ 36,700   $ 98,795   $ 94,328   $ 100,804   $ 70,860   $ 52,392
Ratio of earnings to fixed charges     2.2x     3.7x     3.6x     (b )   (b )   2.0x

(a)
Interest portion of rental expense is estimated to be 15%.

(b)
No ratio is shown for 1998 and 1997 because earnings were insufficient to cover fixed charges by $153.4 million and $18.4 million, respectively.



QuickLinks

Computation of Ratio of Earnings to Fixed Charges