|
EXHIBIT 12.2
BOISE CASCADE CORPORATION AND SUBSIDIARIES
Ratio of Earnings to Combined Fixed Charges
and Preferred Dividend Requirements
Nine Months |
|||||||||||||||||||||||
Year Ended December 31 |
Ended September 30 |
||||||||||||||||||||||
------------------------------------------------------------------------------------- |
----------------------------- |
||||||||||||||||||||||
1995 |
1996 |
1997 |
1998 |
1999 |
1999 |
2000 |
|||||||||||||||||
-------------- |
-------------- |
---------------- |
---------------- |
-------------- |
------------- |
------------- |
|||||||||||||||||
Interest costs |
$ |
135,130 |
$ |
128,360 |
$ |
137,350 |
$ |
159,870 |
$ |
146,124 |
$ |
109,096 |
$ |
114,627 |
|||||||||
Interest capitalized during the period |
3,549 |
17,778 |
10,575 |
1,341 |
238 |
212 |
743 |
||||||||||||||||
Interest factor related to noncapitalized leases (a) |
8,600 |
12,982 |
11,931 |
11,308 |
13,065 |
9,571 |
8,710 |
||||||||||||||||
-------------- |
-------------- |
---------------- |
---------------- |
-------------- |
------------- |
------------- |
|||||||||||||||||
Total fixed charges |
147,279 |
159,120 |
159,856 |
172,519 |
159,427 |
118,879 |
124,080 |
||||||||||||||||
Preferred stock dividend requirements -- pretax |
59,850 |
65,207 |
44,686 |
19,940 |
17,129 |
16,940 |
15,807 |
||||||||||||||||
-------------- |
-------------- |
---------------- |
---------------- |
-------------- |
------------- |
------------- |
|||||||||||||||||
Combined fixed charges and preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
======== |
======== |
========= |
========= |
======== |
======= |
======= |
|||||||||||||||||
Income (loss) before income taxes, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Undistributed (earnings) losses of less than 50% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total fixed charges |
147,279 |
159,120 |
159,856 |
172,519 |
159,427 |
118,879 |
124,080 |
||||||||||||||||
Less interest capitalized |
(3,549 |
) |
(17,778 |
) |
(10,575 |
) |
(1,341 |
) |
(238 |
) |
(212 |
) |
(743 |
) |
|||||||||
-------------- |
-------------- |
---------------- |
---------------- |
-------------- |
------------- |
------------- |
|||||||||||||||||
Total earnings before fixed charges |
$ |
696,279 |
$ |
171,392 |
$ |
125,531 |
$ |
158,091 |
$ |
509,014 |
$ |
337,766 |
$ |
386,308 |
|||||||||
======== |
======== |
========= |
========= |
======== |
======= |
======= |
|||||||||||||||||
Ratio of earnings to combined fixed charges and |
|
|
|
|
|
|
|
||||||||||||||||
Excess of combined fixed charges and preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
(a) Interest expense for operating leases with terms of one year or longer is based on an imputed interest rate for each lease. |
|