EX-12.2 4 y51284a1ex12-2.txt STATEMENT RE: COMPUTATION OF RATIOS 1 Exhibit 12.2 FRESENIUS MEDICAL CARE HOLDINGS, INC. Ratio of Fixed Charges to Earnings calculation $ Millions
SIX MONTHS Nine Months Ended June 30, Year Ended December 31, Ended Sept 30 ---------------- ----------------------------------------------------- ------------- 2001 2000 2000 1999 1998 1997 1996 (a) 1996(b) ---- ---- ---- ---- ---- ---- -------- ------------- Fixed Charges Interest Expense including amortization of financing fees 102 110 217 202 209 178 43 16 add: one third of rental expense under operating leases 30 25 52 44 35 27 7 22 --- --- --- ---- --- --- -- --- Total Fixed Charges 132 135 269 246 244 205 50 38 === === === ==== === === == === Earnings Earnings Before Taxes 103 95 203 (408) 126 80 16 129 add: Fixed Charges 132 135 269 246 244 205 50 38 --- --- --- ---- --- --- -- --- Total Earnings 235 230 472 (162) 370 285 66 167 === === === ==== === === == === Ratio of Fixed Charges to Earnings 0.6 0.6 0.6 NA 0.7 0.7 0.8 0.2
(a) includes the results of FMCH for the period subsequent to September 30, 1996. (b) represents the predecessor results of NMC for the nine months ended September 30, 1996.