EX-12.1 4 g67425ex12-1.txt STATEMENT RE: COMPUTATION OF RATIOS 1 Exhibit 12.1
Nine-Months Ended September 30 For the Fiscal Years Ended December 31 ------------------- ---------------------------------------------------- 2000 1999 1999 1998 1997 1996 1995 ------- ------- ------- ------- ------- ------- ------- Fixed Charges Interest Expensed 18,232 14,330 19,967 8,883 3,630 633 141 Amortization of Deferred Finance Costs 1,557 1,523 2,042 1,377 760 30 4 Capitalized Interest -- -- -- 169 -- -- -- Interest Component (1/3 of Total Rent Expense) 409 364 503 210 109 25 5 ------- ------- ------- ------- ------- ------- ------- Total Fixed Charges 20,199 16,217 22,513 10,639 4,499 689 150 Earnings Pretax Income 5,712 26,682 32,925 31,257 13,620 4,109 632 Fixed Charges 20,199 16,217 22,513 10,639 4,499 689 150 Amortization of Cap Interest 5 5 7 -- -- -- -- Capitalized Interest -- -- -- (169) -- -- -- ------- ------- ------- ------- ------- ------- ------- Total Earnings 25,916 42,904 55,445 41,727 18,119 4,798 782 ------- ------- ------- ------- ------- ------- ------- RATIO OF EARNINGS TO FIXED CHARGES 1.28 2.65 2.46 3.92 4.03 6.97 5.22 ======= ======= ======= ======= ======= ======= =======