Attached files
file | filename |
---|---|
10-K - 10-K - ZHONGPIN INC. | a11-7317_110k.htm |
EX-23.1 - EX-23.1 - ZHONGPIN INC. | a11-7317_1ex23d1.htm |
EX-31.2 - EX-31.2 - ZHONGPIN INC. | a11-7317_1ex31d2.htm |
EX-32.1 - EX-32.1 - ZHONGPIN INC. | a11-7317_1ex32d1.htm |
EX-21.1 - EX-21.1 - ZHONGPIN INC. | a11-7317_1ex21d1.htm |
EX-32.2 - EX-32.2 - ZHONGPIN INC. | a11-7317_1ex32d2.htm |
EX-31.1 - EX-31.1 - ZHONGPIN INC. | a11-7317_1ex31d1.htm |
Exhibit 12.1
STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
AND RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
|
|
|
|
Year Ended December 31, |
| |||||||||||
|
|
2010 |
|
2009 |
|
2008 |
|
2007 |
|
2006 |
| |||||
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
| |||||
Interest expense |
|
$ |
8,467,651 |
|
$ |
7,118,461 |
|
$ |
4,787,748 |
|
$ |
2,799,194 |
|
$ |
1,555,671 |
|
Imputed interest on the rental expenses |
|
$ |
44,325 |
|
$ |
54,301 |
|
$ |
210,437 |
|
$ |
130,516 |
|
$ |
36,298 |
|
Amortized premiums, discounts and capitalized expenses related to indebtedness |
|
|
|
|
|
|
|
|
|
|
| |||||
An estimate of the interest within rental expense |
|
|
|
|
|
|
|
|
|
|
| |||||
Preference security dividend requirements of consolidated subsidiaries |
|
|
|
|
|
|
|
|
|
|
| |||||
Total fixed charges |
|
$ |
8,511,976 |
|
$ |
7,172,762 |
|
$ |
4,998,185 |
|
$ |
2,929,710 |
|
$ |
1,591,969 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Preference Security Dividend: |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings: |
|
|
|
|
|
|
|
|
|
|
| |||||
pre-tax income |
|
$ |
62,513,493 |
|
$ |
49,409,448 |
|
$ |
33,845,605 |
|
$ |
19,956,860 |
|
$ |
4,692,414 |
|
fixed charges |
|
$ |
8,511,976 |
|
$ |
7,172,762 |
|
$ |
4,998,185 |
|
$ |
2,929,710 |
|
$ |
1,591,969 |
|
Amortization of capitalized interest |
|
|
|
|
|
|
|
|
|
|
| |||||
distributed income of equity investees |
|
|
|
|
|
|
|
|
|
|
| |||||
share of pre-tax losses of equity investees |
|
|
|
|
|
|
|
|
|
|
| |||||
Less: |
|
|
|
|
|
|
|
|
|
|
| |||||
interest capitalized |
|
1,096,176 |
|
23,375 |
|
|
|
|
|
|
| |||||
preference security dividend requirements of consolidated subsidiaries |
|
|
|
|
|
|
|
|
|
|
| |||||
the non-controlling interest in pre-tax income of subsidiaries that have not incurred fixed charges |
|
|
|
|
|
|
|
|
|
$ |
15,047 |
| ||||
Total earnings |
|
$ |
69,929,293 |
|
$ |
56,558,835 |
|
$ |
38,843,790 |
|
$ |
22,886,570 |
|
$ |
6,269,336 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Ratios |
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings to fixed charges |
|
8.22 |
|
7.89 |
|
7.77 |
|
7.81 |
|
3.94 |
| |||||
Sum of fixed charges and preference dividends to earning |
|
0.12 |
|
0.13 |
|
0.13 |
|
0.13 |
|
0.25 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Pro forma ratios (excluding interest expenses) |
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings to fixed charges |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
| |||||
Sum of fixed charges and preference dividends to earnings |
|
|
|
|
|
|
|
|
|
|
|