EXHIBIT 12
 Cinemark USA, Inc.
CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES
 Period from
    
    
    
    
    
    
    Year Ended
    
    
    
    
    
    Three MonthsJanuary 1, 2006 to
    
    
    Period from
    
    December 31,
    
    
    
    
    
    Ended March 31,October 4, 2006
    
    
    October 5, 2006 to
    
    2007
    
    2008
    
    2009
    
    2010
    
    2010
    
    2011(Predecessor)
    
    
    December 31, 2006
    
    (Successor)
    
    
    
    
    
    (Successor)Computation of earnings:Pretax income from
continuing operations before
equity income (loss)
    
    $
    75,019
    
    
    
    $
    (7,129
    )
    
    $
    246,323
    
    
    $
    18,015
    
    
    $
    196,798
    
    
    $
    212,969
    
    
    $
    57,053
    
    
    $
    32,355Add:Fixed charges
    
    
    70,293
    
    
    
    
    45,838
    
    
    
    165,887
    
    
    
    140,533
    
    
    
    152,843
    
    
    
    188,432
    
    
    
    44,650
    
    
    
    48,941Amortization of
capitalized interest
    
    
    354
    
    
    
    
    117
    
    
    
    474
    
    
    
    489
    
    
    
    496
    
    
    
    496
    
    
    
    124
    
    
    
    124Distributed (income)
losses of equity investees
    
    
    (1,800
    )
    
    
    
    154
    
    
    
    (2,462
    )
    
    
    (2,373
    )
    
    
    (907
    )
    
    
    (3,438
    )
    
    
    27
    
    
    
    2,438Pre tax losses of equity
investees for which
charges arising from
guarantees are included in
fixed charges
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    Less:Capitalized interest
    
    
    (86
    )
    
    
    
    
    
    
    
    (618
    )
    
    
    (270
    )
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    Preference security
dividend requirements of
consolidated subsidiaries
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    TOTAL EARNINGS
    
    $
    143,780
    
    
    
    $
    38,980
    
    
    $
    409,604
    
    
    $
    156,394
    
    
    $
    349,230
    
    
    $
    398,459
    
    
    $
    101,854
    
    
    $
    83,858Computation of fixed charges:Interest expense
    
    $
    35,887
    
    
    
    $
    30,833
    
    
    $
    99,446
    
    
    $
    71,067
    
    
    $
    77,515
    
    
    $
    107,728
    
    
    $
    24,829
    
    
    $
    28,106Capitalized interest
    
    
    86
    
    
    
    
    
    
    
    
    618
    
    
    
    270
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    Amortization of debt issue
costs
    
    
    2,106
    
    
    
    
    847
    
    
    
    3,314
    
    
    
    3,339
    
    
    
    4,094
    
    
    
    4,716
    
    
    
    1,181
    
    
    
    1,184Interest factor on rent
expense
    
    
    32,214
    
    
    
    
    14,158
    
    
    
    62,509
    
    
    
    65,857
    
    
    
    71,234
    
    
    
    75,988
    
    
    
    18,640
    
    
    
    19,651TOTAL FIXED CHARGES
    
    $
    70,293
    
    
    
    $
    45,838
    
    
    $
    165,887
    
    
    $
    140,533
    
    
    $
    152,843
    
    
    $
    188,432
    
    
    $
    44,650
    
    
    $
    48,941RATIO OF EARNINGS TO FIXED
CHARGES(1)
    
    
    2.05
    
    
    
    
    
    
    
    
    2.47
    
    
    
    1.11
    
    
    
    2.28
    
    
    
    2.11
    
    
    
    2.28
    
    
    
    1.71
 
 (1)
    
    For the purposes of calculating the ratio of earnings to fixed charges,
earnings consist of income (loss) from continuing operations before taxes plus fixed charges
excluding capitalized interest. Fixed charges consist of interest expense, capitalized
interest, amortization of debt issue cost and that portion of rental expense which we believe
to be representative of the interest factor. For the period from October 5, 2006 to December
31, 2006, earnings were insufficient to cover fixed charges by $6.9 million.