EX-12.1 3 c07547exv12w1.htm COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERENCE DIVIDENDS exv12w1
 

Exhibit 12.1
Computation of Ratio of Earnings to Combined Fixed Charges and Preference Dividends
                 
    Six Months Ended June 30,  
    2006     2005  
    (Dollars in thousands, except ratios)  
Earnings:
               
Pretax income
  $ 161,304     $ 9,449  
Fixed charges, net of capitalized interest
    34,827       43,724  
 
           
Earnings before taxes and fixed charges
  $ 196,131     $ 53,173  
 
               
Fixed charges:
               
Interest expense
  $ 31,995     $ 37,460  
Capitalized interest
    6,419       1,125  
Preferred dividends
    187       3,594  
Arch Western Resources LLC dividends on preferred membership interest
    48       48  
Portions of rent which represent an interest factor
    2,597       2,622  
 
           
Total fixed charges
  $ 41,246     $ 44,849  
 
               
Ratio of earnings to fixed charges
    4.76x       1.19x  
 
           
 
(a)   Ratio of earnings to combined fixed charges and preference dividends is computed on a total enterprise basis including our consolidated subsidiaries, plus our share of significant affiliates accounted for on the equity method that are 50% or greater owned or whose indebtedness has been directly or indirectly guaranteed by us. Earnings consist of income from continuing operations before income taxes and are adjusted to include 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. Preference dividends are the amount of pre-tax earnings required to pay dividends on our outstanding preferred stock and Arch Western Resources, LLC’s preferred membership interest.