EX-12 4 exhibit_122002.htm STATEMENT OF COMPUTATION OF EARNINGS Exhibit 12
EXHIBIT 12

CONSOLIDATED RATIOS OF EARNINGS TO FIXED CHARGES

The table sets forth the Company's consolidated ratios of earnings to fixed charges for the years as shown.

2002 2001 2000 1999 1998

 
Net earnings $ 48,058,349 $ 28,963,548 $ 38,250,664 $ 35,311,517 $ 32,441,198
 
Fixed charges:
     Interest on indebtedness 27,147,412 25,360,505 26,913,436 22,109,567 13,444,646
     Amortization of discount relating
         to indebtedness
127,375 107,200 93,600 55,758 15,244
     Amortization of treasury lock gain (554,527 ) (515,299 ) (478,846 ) (245,388 ) -
     Amortization of deferred charges 960,447 805,707 804,388 723,310 710,491

27,680,707 25,758,113 27,332,578 22,643,247 14,170,381
 
Net earnings before fixed charges $ 75,739,056 $ 54,721,661 $ 65,583,242 $ 57,954,764 $ 46,611,579

 
Divided by fixed charges:
     Fixed charges $ 27,680,707 $ 25,758,113 $ 27,332,578 $ 22,643,247 $ 14,170,381
     Capitalized and deferred interest (599,902 ) 451,624 646,897 1,111,165 1,111,615

$ 27,080,805 $ 26,209,737 $ 27,979,475 $ 23,754,412 $ 15,281,996

 
Ratio of net earnings to fixed charges 2.80 2.09 2.34 2.44 3.05

 
Preferred stock dividends $ 4,009,554 $ - $ - $ - $ -

 
Combined fixed charges and preferred
     stock dividends
$ 31,090,359 $ 26,209,737 $ 27,979,475 $ 23,754,412 $ 15,281,996

 
Ratio of net earnings to combined
     fixed charges and preferred stock
     dividends
2.44 2.09 2.34 2.44 3.05

 
Advisor acquisition costs $ - $ 12,581,769 $ 1,521,063 $ 9,824,172 $ 5,501,343

 
Net earnings after advisor acquisition
     costs and fixed charges(1)
$ 75,739,056 $ 67,303,430 $ 67,104,305 $ 67,778,936 $ 52,112,922

 
Ratio of net earnings after advisor
     acquisition costs to fixed charges(1)
2.80 2.57 2.40 2.85 3.41

 
(1)    The Company's revolving line of credit and notes payable convenants provide for fixed charge coverage ratios to be
        calculated before Advisor Acquisition Costs.