Exhibit 12
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends
(thousands of dollars) Year Ended September 30,
-----------------------------------------------------------------
1998 1999 2000 2001 2002
-----------------------------------------------------------------
Fixed Charges Computation
Interest expensed and capitalized $ 2,220 $ 4,178 $ 3,603 $ 145 $ 417
Amortized premiums, discounts, and capitalized
expenses related to indebtedness 2,046 2,075 3,034 79 136
Reasonable approximation of interest within
rental expense 47 131 26 20 72
-----------------------------------------------------------------
Total Fixed Charges 4,313 6,384 6,663 244 625
Preferred equity dividends 337 466 378 113 -
-----------------------------------------------------------------
Total Fixed Charges and Preferred Equity Dividends $ 4,650 $ 6,850 $ 7,041 $ 357 $ 625
=================================================================
Earnings Computation
Pre-tax income (loss) from continuing operations
before adjustment for minority interests in
consolidated subsidiaries or income or loss from
equity investees $(10,916) $(28,402) $ 8,642 $14,468 $ 40,236
Plus
Fixed charges 4,650 6,850 7,041 357 625
Minus
Interest capitalized 1,390 - - - -
-----------------------------------------------------------------
Total Earnings $ (7,656) $(21,552) $15,683 $14,825 $ 40,861
=================================================================
Ratio of Earnings to Combined Fixed Charges and
Preferred Stock Dividends N/A N/A 2.23 41.53 65.38
Dollar amount of Deficiency $(12,306) $(28,402) N/A N/A N/A