EX-12.1 2 c60375exv12w1.htm EX-12.1 exv12w1
Exhibit 12.1
Computation of Ratio of Earnings to Combined Fixed Charges and Preference Dividends
                 
    Nine Months Ended September 30  
    2010     2009  
Earnings:
               
Pretax income excluding income or loss from equity investments
  $ 116,098     $ 27,136  
Adjustments:
               
Fixed charges
    115,871       79,777  
Distributed income from equity investments
    8,042       3,110  
Capitalized interest, net of amortization
    3,281       2,255  
Arch Western Resources, LLC dividends on preferred membership interest
    (80 )     (55 )
 
           
Total earnings
  $ 243,212     $ 112,223  
 
           
 
               
Fixed charges:
               
Interest expense
  $ 107,906     $ 70,466  
Capitalized interest
          713  
Arch Western Resources, LLC dividends on preferred membership interest
    80       55  
Portions of rent which represent an interest factor
    7,885       8,543  
 
           
Total fixed charges
  $ 115,871     $ 79,777  
Total fixed charges and preferred stock dividends
  $ 115,871     $ 79,777  
 
           
 
               
Ratio of earnings to combined fixed charges and preference dividends
    2.10 x     1.41 x
 
           
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.