FYE ---------------------------------------------------- YTD Q2 2004 2003 2002 2001 2000 1999 ----------- ---- ---- ---- ---- ---- Pretax income from continuing operations, as reported $ 14,198 $ 45,117 $ 22,910 $ 40,772 $ 47,533 $ 57,410 Adjustments: Fixed charges 8,707 22,249 34,022 50,176 38,488 42,051 Reclassify loss on early extinguishment of debt out of extraordinary (24,600) Pretax income from continuing operations, as adjusted 22,905 67,366 56,932 90,948 61,421 99,461 Fixed charges: Interest expense, net 8,343 21,430 32,723 49,199 37,670 41,181 Interest income (75) 145 726 448 158 36 Interest component of rent expense (estimated at 7.25%) 439 674 573 529 660 834 8,707 22,249 34,022 50,176 38,488 42,051 EARNINGS TO FIXED CHARGES RATIO 2.6 3.0 1.7 1.8 1.6 2.4