Exhibit 12
DIMON Incorporated and Subsidiaries
RATIO OF EARNINGS TO FIXED CHARGES
	For the 3 months ended        September 30	Years Ended June 30
(in thousands)	2003	2003	2002	2001	2000
Pretax income from continuing operations	$9,816	$35,042	$38,023	$34,540	$23,352
Distributed income of equity investees	88	691	930	223	4,041
Fixed charges	11,724	51,813	51,812	57,112	62,847
Earnings	$21,628	$87,546	$90,765	$91,875	$90,240
Interest	11,325	49,608	50,128	55,908	60,069
Amortization of charges and other	399	2,205	1,684	1,204	2,778
Fixed Charges	$11,724	$51,813	$51,812	$57,112	$62,847
Ratio of Earnings to Fixed Charges	1.84	1.69	1.75	1.44	1.44
-20-