EXHIBIT 12.01
Statement Regarding Computation of Ratios
Six months ended | ||||||||||||||||||||||||
September 30, 2004 | 2004 | 2003 | 2002 | 2001 | 2000 | |||||||||||||||||||
Fixed Charges: | ||||||||||||||||||||||||
Interest expense | 53,277 | 104,987 | 114,162 | 116,436 | 135,243 | 84,198 | ||||||||||||||||||
Discount or premium related to indebtedness | — | 130 | 390 | 390 | 293 | 957 | ||||||||||||||||||
Assumed interest element in rent expense | 15,687 | 31,373 | 38,767 | 31,002 | 26,245 | 16,909 | ||||||||||||||||||
Total fixed charges | 68,964 | 136,490 | 153,319 | 147,828 | 161,781 | 102,064 | ||||||||||||||||||
Earnings (loss): | ||||||||||||||||||||||||
Income (loss) before income taxes | 122,029 | (420,119 | ) | (147,239 | ) | (242,602 | ) | (552,304 | ) | 181,648 | ||||||||||||||
Fixed charges | 68,964 | 136,490 | 153,319 | 147,828 | 161,781 | 102,064 | ||||||||||||||||||
Total income (loss) before income taxes and excluding fixed charges | 190,993 | (283,629 | ) | 6,080 | (94,774 | ) | (390,524 | ) | 283,712 | |||||||||||||||
Ratio of earnings to fixed charges | 2.77 | x | — | — | — | — | 2.78 | x | ||||||||||||||||
Deficiency of earnings available to cover fixed charges | — | (420,119 | ) | (147,239 | ) | (242,602 | ) | (552,304 | ) | — | ||||||||||||||