Exhibit 12.1
Nine Months Ended December 31, |
||||||||||||||||||||
Fiscal Year Ended March 31, | ||||||||||||||||||||
2012 | 2012 | 2011 | 2010 | 2009 | ||||||||||||||||
Earnings (1): |
||||||||||||||||||||
Earnings before income taxes |
73,340 | 21,912 | 16,762 | 39,297 | 62,183 | |||||||||||||||
Add: Fixed charges |
11,092 | 17,769 | 18,291 | 19,060 | 24,714 | |||||||||||||||
Add: Amortization of capitalized interest and FIN 48 Interest |
690 | (367 | ) | (932 | ) | 3,277 | 5,358 | |||||||||||||
Add: Cash distributions from equity method investments |
21,250 | 23,250 | 24,500 | 29,750 | 33,000 | |||||||||||||||
Subtract: Income from equity method investments |
(24,070 | ) | (28,528 | ) | (24,233 | ) | (24,157 | ) | (32,426 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Earnings |
82,302 | 34,036 | 34,388 | 67,227 | 92,829 | |||||||||||||||
Fixed Charges (2): |
||||||||||||||||||||
Interest expense |
10,913 | 17,530 | 17,995 | 18,760 | 24,433 | |||||||||||||||
Interest component of rent expense |
179 | 239 | 296 | 300 | 281 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Fixed Charges |
11,092 | 17,769 | 18,291 | 19,060 | 24,714 | |||||||||||||||
Ratio of Earnings to Fixed Charges |
7.4x | 1.9x | 1.9x | 3.5x | 3.8x |
(1) | Earnings represent earnings before income taxes and before income from equity method investments plus: (a) fixed charges; and (b) cash distributions from equity method investments. |
(2) | Fixed charges include: (a) interest expense, whether expensed or capitalized, less interest accrued for uncertain tax positions; and (b) the portion of operating rental expense which management believes is representative of the interest component of rent expense. |