EXHIBIT 12 COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Three Months Ended Mar. 31 Mar. 31 2000 1999 -------- -------- (Thousands of Dollars) Income before income taxes, extraordinary item and cumulative effect of accounting changes $26,733 $27,585 Amortization of capitalized interest 608 608 Interest expense 7,222 6,656 Interest portion of rental expense 598 529 -------- -------- Earnings $35,161 $35,378 ======== ======== Interest $ 7,586 $ 7,530 Interest portion of rental expense 598 529 -------- -------- Fixed Charges $ 8,184 $ 8,059 ======== ======== Ratio of Earnings to Fixed Charges 4.30 4.39 ======== ========