EXHIBIT 12 COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Three Months Ended Sept. 30 Sept. 30 1999 1998 -------- -------- (Thousands of Dollars) Income before income taxes, extraordinary item and cumulative effect of accounting changes $18,626 $25,257 Amortization of capitalized interest 608 609 Interest expense 6,853 6,639 Interest portion of rental expense 555 609 -------- -------- Earnings $26,642 $33,114 ======== ======== Interest $ 7,654 $ 7,896 Interest portion of rental expense 555 609 -------- -------- Fixed Charges $ 8,209 $ 8,505 ======== ======== Ratio of Earnings to Fixed Charges 3.25 3.89 ======== ========