EX-12.1 3 a2225750zex-12_1.htm EX-12.1

Exhibit 12.1

 

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

 

The following table sets forth our unaudited consolidated ratio of earnings to fixed charges for each of the periods indicated. The ratio of earnings to fixed charges is calculated by dividing earnings by fixed charges on a historical basis, in each case for the period indicated. For this purpose, fixed charges consist of interest expense (including amortization of capitalized expenses related to indebtedness), an estimate of the interest within rental expense and capitalized interest. Earnings consist of income before income tax and share of results of equity investees, fixed charges and distributed income of equity investees, minus capitalized interest.

 

 

 

Year ended

 

Three
months
ended

 

 

 

Mar. 31,
2011

 

Mar. 31,
2012

 

Mar. 31,
2013

 

Mar. 31,
2014

 

Mar. 31,
2015

 

Jun. 30,
2015

 

 

 

(in millions of RMB, except for ratio)

 

Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax and share of results of equity investees

 

1,935

 

5,532

 

10,112

 

26,802

 

32,326

 

32,617

 

Add (deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

51

 

130

 

1,746

 

2,085

 

2,839

 

544

 

Capitalized interest and others

 

 

 

(14

)

(29

)

(23

)

16

 

Total earnings

 

1,986

 

5,662

 

11,844

 

28,858

 

35,142

 

33,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges before capitalized interest

 

51

 

130

 

1,732

 

2,054

 

2,814

 

530

 

Add: Capitalized interest

 

 

 

14

 

31

 

25

 

14

 

Total fixed charges

 

51

 

130

 

1,746

 

2,085

 

2,839

 

544

 

Ratio of earnings to fixed charges

 

38.9

 

43.6

 

6.8

 

13.8

 

12.4

 

61.0

 

 

1