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