Exhibit 12 COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES AND COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS (DOLLARS IN THOUSANDS) RATIO OF EARNINGS TO FIXED CHARGES:
FISCAL YEAR ENDED --------------------------------------------------------------------- 1993 1994 1995 1996 1997 --------------------------------------------------------------------- Interest expense $ 4,398 $ 4,410 $ 3,059 $ 14,837 $ 45,276 Capitalized interest 7,084 8,294 18,043 17,670 29,440 Estimated interest portion of rent expense 8,190 6,658 7,308 9,420 8,295 Amortization of financing cost 3 --------------------------------------------------------------------- Fixed charges $ 19,675 $ 19,362 $ 28,410 $ 41,927 $ 83,011 ===================================================================== Income (loss) before income taxes $ 294,925 $ 423,759 $ 251,606 $(208,756) $(100,832) Fixed charges 19,675 19,362 28,410 41,927 83,011 Less: interest charges capitalized (7,084) (8,294) (18,043) (17,670) (29,440) Amortization of capitalized interest 3,758 4,843 5,619 7,009 9,300 --------------------------------------------------------------------- Earnings (loss) $ 311,274 $ 439,670 $ 267,592 $(177,490) $ (37,961) ===================================================================== Ratio of earnings to fixed charges 15.8x 22.7x 9.4x * *
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS: Earnings (loss) $ 311,274 $ 439,670 $ 267,592 $(177,490) $ (37,961) --------------------------------------------------------------------- Fixed charges 19,675 19,362 28,410 41,927 83,011 Preferred stock dividend requirements 14,577 15,682 14 --------------------------------------------------------------------- Combined fixed charges & preferred stock dividends $ 34,252 $ 35,044 $ 28,424 $ 41,927 $ 83,011 ===================================================================== Ratio of earnings to combined fixed charges and preferred stock dividends 9.1x 12.5x 9.4x * *
* Earnings are inadequate to cover fixed charges in these periods. The earnings deficiency is $219,417 and $120,972 in 1996 and 1997 respectively.