Exhibit 12.1
Centene Corporation
Computation of ratio of earnings to fixed charges
($ in thousands)
| Year ended December 31, | |||||||||||||||
| 2005 |
2004 |
2003 |
2002 |
2001 | |||||||||||
| Earnings: |
|||||||||||||||
| Pre-tax earnings from continuing operations |
$ | 85,856 | $ | 70,287 | $ | 51,893 | $ | 41,136 | $ | 22,026 | |||||
| Addback: |
|||||||||||||||
| Fixed charges |
6,506 | 2,489 | 1,232 | 915 | 1,058 | ||||||||||
| Total earnings |
$ | 92,362 | $ | 72,776 | $ | 53,125 | $ | 42,051 | $ | 23,084 | |||||
| Fixed Charges: |
|||||||||||||||
| Interest expense |
$ | 3,990 | $ | 680 | $ | 194 | $ | 45 | $ | 362 | |||||
| Interest component of rental payments (1) |
2,516 | 1,809 | 1,038 | 870 | 696 | ||||||||||
| Total fixed charges |
$ | 6,506 | $ | 2,489 | $ | 1,232 | $ | 915 | $ | 1,058 | |||||
| Ratio of earnings to fixed charges |
14.20 | 29.24 | 43.12 | 45.96 | 21.82 | ||||||||||
| (1) | Estimated at 33% of rental expense as a reasonable approximation of the interest factor. |