EX-12.1 17 h07853exv12w1.txt STATEMENT RE COMPUTATION OF RATIO OF EARNINGS . . . EXHIBIT 12.1 COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
THREE MONTHS TWELVE MONTHS ENDED DECEMBER 31, ENDED -------------------------------------------------------------- MARCH 31, 2003 2002 2001 2000 1999 1998 ---------- ---------- ---------- ---------- ---------- ---------- Pre-tax income (loss) from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from equity investees $ 44,835 $ 242,315 $ 350,822 $ 231,008 $ 127,401 $ 233,671 ========== ========== ========== ========== ========== ========== Fixed charges: Interest expense and amortization of debt issuance costs and debt discount and premium on all indebtedness 10,882 44,297 49,312 57,878 56,929 22,850 Rentals 326 1,229 1,269 781 890 910 ---------- ---------- ---------- ---------- ---------- ---------- Total fixed charges $ 11,208 $ 45,526 $ 50,581 $ 58,659 $ 57,819 $ 23,760 ========== ========== ========== ========== ========== ========== Pre-tax income (loss) from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from equity investees plus fixed charges and amortization of capitalized interest less interest capitalized $ 56,500 $ 289,669 $ 403,230 $ 289,547 $ 163,684 $ 240,399 ========== ========== ========== ========== ========== ========== Ratio of earnings to fixed charges 5.0 6.4 8.0 4.9 2.8 10.1