Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - MOSAIC CO | d246255d8k.htm |
| EX-4.1 - INDENTURE DATED AS OF OCTOBER 24, 2011 - MOSAIC CO | d246255dex41.htm |
| EX-5.1 - OPINION OF RICHARD L. MACK, ESQ. - MOSAIC CO | d246255dex51.htm |
| EX-1.1 - UNDERWRITING AGREEMENT, DATED OCTOBER 17, 2011 - MOSAIC CO | d246255dex11.htm |
| EX-4.2 - FORM OF 3.750% GLOBAL SENIOR NOTES DUE 2021. - MOSAIC CO | d246255dex42.htm |
| EX-4.3 - FORM OF 4.875% GLOBAL SENIOR NOTES DUE 2041. - MOSAIC CO | d246255dex43.htm |
Exhibit 12.1
The Mosaic Company
Computation of Pro Forma Ratio of Earnings to Fixed Charges
(in millions, except for ratio)
Pro-Forma Basis
| Three Months Ended August 31, 2011 |
2011 | |||||||
| Earnings: |
||||||||
| Earnings from consolidated companies before income taxes |
$ | 729.7 | $ | 3,271.3 | ||||
| Add: |
||||||||
| Total fixed charges (per below) |
13.0 | 71.9 | ||||||
| Amortization of capitalized interest |
2.1 | 6.0 | ||||||
| Distributions from 50% or less owned companies accounted for in accordance with the equity method |
3.6 | 3.2 | ||||||
| Less: |
||||||||
| Capitalized interest |
8.7 | 34.7 | ||||||
| Noncontrolling interest in earnings from consolidated companies with no fixed charges |
2.2 | 0.5 | ||||||
|
|
|
|
|
|||||
| Total Earnings: |
$ | 737.4 | $ | 3,317.1 | ||||
|
|
|
|
|
|||||
| Fixed Charges: |
||||||||
| Interest costs (excluding amortized interest) |
0.8 | 26.0 | ||||||
| Capitalized interest |
8.8 | 34.8 | ||||||
| Amortized capitalized debt expenses |
(0.8 | ) | 1.6 | |||||
| Estimate of interest in rent expense |
2.3 | 9.5 | ||||||
| Honored guarantees amount |
1.9 | — | ||||||
|
|
|
|
|
|||||
| Total Fixed Charges: |
13.0 | 71.9 | ||||||
|
|
|
|
|
|||||
| RATIO OF EARNINGS TO FIXED CHARGES |
56.9 | x | 46.1 | x | ||||
|
|
|
|
|
|||||