10.07.2015 Views

Molina Medicaid Solutions - DHHR

Molina Medicaid Solutions - DHHR

Molina Medicaid Solutions - DHHR

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

exv12w1EX-12.1 5 a55407exv12w1.htm EX-12.1Exhibit 12.1<strong>Molina</strong> Healthcare, Inc.Computation of Ratio of Earnings to Fixed ChargesYear Ended December 31,2009 2008(1) 2007(1) 2006 2005(Dollars in thousands)Earnings:Income before income taxes $43,616 $ 99,374 $ 92,722 $73,458 $43,851Add fixed charges:Interest expense, including amortization of debtdiscount and exp 13,777 13,231 5,605 2,353 1,529Estimated interest portion of rental expense 5,181 4,370 3,988 2,682 2,852Total fixed charges 18,958 17,601 9,593 5,035 4,381Total earnings available for fixed charges $62,574 $116,975 $102,315 $78,493 $48,232Fixed Charges from above $18,958 $ 17,601 $ 9,593 $ 5,035 $ 4,381Ratio of Earnings to Fixed Charges 3.3 6.6 10.7 15.6 11.0Total rent expense $20,723 $ 17,481 $ 18,127 $12,193 $ 9,505Interest factor 25% 25% 22% 22% 30%Interest component of rental expense $ 5,181 $ 4,370 $ 3,988 $ 2,682 $ 2,852(1) The Registrant’s condensed statements of income for the years ended December 31, 2008 and 2007 have been recast toreflect the adoption of FASB ASC Subtopic 470-20, Debt with Conversion and Other Options (see Note 1 of the notes toconsolidated financial statements).http://sec.gov/Archives/edgar/data/1179929/000095012310025132/a55407exv12w1.htm[1/6/2012 11:13:18 AM]

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!