Exhibit 12
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
| 3Q 2005 |
3Q 2004 |
YTD 2005 |
YTD 2004 |
|||||||||||||
| Income from continuing operations |
$ | 10,523 | $ | 9,764 | $ | 29,376 | $ | 30,253 | ||||||||
| Additions: |
||||||||||||||||
| Fixed charges |
||||||||||||||||
| Interest expense |
9,798 | 8,760 | 27,668 | 25,949 | ||||||||||||
| Capitalized interest |
289 | 156 | 729 | 488 | ||||||||||||
| 10,087 | 8,916 | 28,397 | 26,437 | |||||||||||||
| Deductions: |
||||||||||||||||
| Capitalized interest |
(289 | ) | (156 | ) | (729 | ) | (488 | ) | ||||||||
| Adjusted earnings |
$ | 20,321 | $ | 18,524 | $ | 57,044 | $ | 56,202 | ||||||||
| Fixed Charges (from above) |
$ | 10,087 | $ | 8,916 | $ | 28,397 | $ | 26,437 | ||||||||
| Ratio of Earnings to Fixed Charges |
2.01 | x | 2.08 | x | 2.01 | x | 2.13 | x | ||||||||