Exhibit 12
CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES
(in thousands)
Years Ended July 31,
--------------------------------------------------------------------------
1999 2000 2001 2002 2003 Restated
- -------------------------------------------------------------------------------------------------------------------------------
Earnings
Income before cumulative effect of change
in accounting principle $61,271 $ 60,507 $34,206 $12,878 $12,392
Income tax provision 29,745 35,536 20,091 6,343 2,635
-------------------------------------------------------------------------
Earnings 91,016 96,043 54,297 19,221 15,027
-------------------------------------------------------------------------
Fixed Charges
Interest expense 1,772 21,169 22,195 16,255 27,985
Portion of rental expense representative of
interest factor 705 1,113 2,082 3,030 3,034
-------------------------------------------------------------------------
Fixed charges 2,477 22,282 24,277 19,285 31,019
-------------------------------------------------------------------------
Capitalized interest -- (580) -- -- --
-------------------------------------------------------------------------
Earnings before income tax provision and
fixed charges $93,493 $ 117,745 $78,574 $38,506 $46,046
=========================================================================
Ratio of earnings to fixed charges 37.7x 5.3x 3.2x 2.0x 1.5x
=========================================================================