Computation of Ratio of Earnings to Fixed Charges

(dollars in thousands)

Fiscal Year Ended June 30,

2007

2006

2005

Earnings:

Income before income taxes

$ 109,726

$ 138,105

$ 129,420

Unconsolidated affiliates' interests, net

(201)

1,226

1,067

Amortization of capitalized interest

21

24

25

Interest expense and other related financing costs

11,762

9,493

761

Interest portion of rent expense ⁽¹⁾

12,054

11,665

10,661

Adjusted earnings

$ 133,362

$ 160,513

$ 141,934

Fixed Charges:

Interest expense and other related financing costs

$ 11,762

$ 9,493

$ 761

Interest portion of rent expense ⁽¹⁾

12,054

11,665

10,661

Total fixed charges

$ 23,816

$ 21,158

$ 11,422

Ratio of earnings to fixed charges

5.60

7.59

12.43

^{(1) One-third of rent expense is considered representative of the interest factor within rent expense.}