EX-12.1 5 ex-121.txt
EXHIBIT 12.1 Statement Regarding Computation of Ratio of Earnings to Fixed Charges Six Months Ended Fiscal Years ended June December ------------------------------------------------------------ ------------------- 1998 1999 2000 2001 2002 2001 2002 HISTORICAL Registrant's pretax income from continuing operations 18,384 12,496 13,783 4,481 5,974 7,359 7,139 Interest, including amortization of capitalized debt expenses 19,217 18,590 17,661 16,661 15,747 8,080 7,309 Estimate of interest expense within rental expense (33.3%) 138 242 220 199 242 139 133 --------------------------------------------------------------------------------------- Total fixed charges 19,355 18,832 17,881 16,860 15,989 8,219 7,442 --------------------------------------------------------------------------------------- Total earnings and fixed charges 37,739 31,328 31,664 21,341 21,963 15,578 14,581 Total fixed charges 19,355 18,832 17,881 16,860 15,989 8,219 7,442 Ratio 1.9 1.7 1.8 1.3 1.4 1.9 2.0