EX-12.2 6 d07056exv12w2.txt COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES . . . EXHIBIT 12.2 Computation of Ratio of Earnings to Fixed Charges (in millions)
Three Months Ended Nine Months Fiscal Years Ended March 31, March 31, 2003 Year Ended Ended ---------------------------------- (unaudited) December 31, 2002 December 31, 2001 2001 2000 1999 -------------- ----------------- ----------------- --------- -------- -------- Earnings: Income (loss) before income taxes $ (20.0) $ (24.4) $ (40.5) $ (116.3) $ 262.9 $ 296.4 Interest expense 9.5 36.3 21.7 28.9 20.4 20.4 Interest portion of rental expense 2.1 9.4 4.7 3.8 3.2 3.7 -------- ------- -------- --------- -------- -------- $ (8.4) $ 21.3 $ (14.1) $ (83.6) $ 286.5 $ 320.5 ======== ======= ======== ========= ======== ======== Fixed Charges: Interest expense 9.5 36.3 21.7 28.9 20.4 20.4 Interest portion of rental expense 2.1 9.4 4.7 3.8 3.2 3.7 -------- ------- -------- --------- -------- -------- $ 11.6 $ 45.7 $ 26.4 $ 32.7 $ 23.6 $ 24.1 ======== ======= ======== ========= ======== ======== Ratio of earnings to fixed charges (0.72) 0.47x (0.53) (2.56) 12.14x 13.30x