EX-12.1 5 a2079578zex-12_1.htm RATION OF EARNINGS TO FIXED CHARGES
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.1

Health Net, Inc.

Calculation of Ratio of Earnings to Fixed Charges—Consolidated Basis
(amount in thousands, except ratios)

 
  First Quarter Ended March 31,
  Year Ended December 31,
 
 
  2002
  2001
  2001
  2000
  1999
  1998
  1997
 
Income from continuing operations   $ 89,841   $ 67,328   $ 137,350   $ 262,747   $ 244,008   $ (254,154 ) $ (89,248 )

Interest expense

 

 

10,189

 

 

14,438

 

 

54,940

 

 

87,930

 

 

83,808

 

 

92,159

 

 

63,555

 

Amortization of debt expense

 

 

683

 

 

908

 

 

3,280

 

 

3,395

 

 

3,170

 

 

1,100

 

 


 

Interest portion of rental expense(a)

 

 

2,080

 

 

1,903

 

 

8,403

 

 

7,470

 

 

7,350

 

 

7,545

 

 

7,305

 
   
 
 
 
 
 
 
 

Earnings

 

$

102,793

 

$

84,577

 

$

203,973

 

$

361,542

 

$

338,336

 

$

(153,350

)

$

(18,388

)

Fixed Charges

 

$

12,952

 

$

17,249

 

$

66,623

 

$

98,795

 

$

94,328

 

$

100,804

 

$

70,860

 

(Total of interest expense, amort. and interest portion of rental expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

 

7.9

x

 

4.9

x

 

3.1

x

 

3.7

x

 

3.6

x

 

(b

)

 

(b

)

(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

Calculation of Ratio of Earnings to Fixed Charges—Consolidated Basis (amount in thousands, except ratios)