EX-12.1 2 c52817exv12w1.htm EX-12.1 exv12w1
Exhibit 12.1
Computation of Ratio of Earnings to Combined Fixed Charges and Preference Dividends
                 
    Six Months Ended June 30  
    2009     2008  
Earnings:
               
Pretax income excluding income or loss from equity investments
  $ 9,873     $ 247,619  
Adjustments:
               
Fixed charges
    46,962       50,072  
Distributed income from equity investments
    2,578       930  
Capitalized interest, net of amortization
    1,589       (3,183 )
Arch Western Resources, LLC dividends on preferred membership interest
    (38 )     (61 )
 
           
Total earnings
  $ 60,964     $ 295,377  
 
           
Fixed charges:
               
Interest expense
    40,675     $ 39,209  
Capitalized interest
    422       5,048  
Arch Western Resources, LLC dividends on preferred membership interest
    38       61  
Portions of rent which represent an interest factor
    5,827       5,754  
 
           
Total fixed charges
  $ 46,962     $ 50,072  
Preferred stock dividends
          18  
 
           
Total fixed charges and preferred stock dividends
  $ 46,962     $ 50,090  
 
           
Ratio of earnings to combined fixed charges and preference dividends
    1.30x       5.90x  
 
           
Earnings consist of income from operations before income taxes and are adjusted to include only distributed income from affiliates accounted for on the equity method and fixed charges (excluding capitalized interest). Fixed charges consist of interest incurred on indebtedness, the portion of operating lease rentals deemed representative of the interest factor and the amortization of debt expense.