EX-12.1 35 a2216173zex-12_1.htm EX-12.1

Exhibit 12.1

 

Computation of Ratio of Earnings to Combined Fixed Charges and Preference Dividends

 

 

 

Year Ended December 31,

 

 

 

2012

 

2011

 

2010

 

2009

 

2008

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

Pretax income (loss) excluding income or loss from equity investments

 

$

(1,102,837

)

$

52,825

 

$

133,331

 

$

(22,643

)

$

351,364

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

344,042

 

293,106

 

153,467

 

118,075

 

99,562

 

Distributed income from equity investments

 

5,342

 

19,360

 

9,917

 

5,164

 

2,167

 

Capitalized interest, net of amortization

 

19,163

 

2,113

 

4,417

 

3,143

 

(8,351

)

Arch Western Resources, LLC dividends on preferred membership interest

 

(72

)

(91

)

(107

)

(58

)

(107

)

Total earnings (loss)

 

$

(734,362

)

$

367,313

 

$

301,025

 

$

103,681

 

$

452,986

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

317,626

 

$

230,186

 

$

142,549

 

$

105,932

 

$

76,139

 

Capitalized interest

 

15,625

 

1,937

 

 

824

 

11,703

 

Bridge financing costs related to ICG

 

 

49,490

 

 

 

 

Arch Western Resources, LLC dividends on preferred membership interest

 

72

 

91

 

107

 

58

 

107

 

Portions of rent which represent an interest factor

 

10,719

 

11,402

 

10,811

 

11,261

 

11,613

 

Total fixed charges

 

$

344,042

 

$

293,106

 

$

153,467

 

$

118,075

 

$

99,562

 

Preferred stock dividends

 

$

 

$

 

$

 

$

 

$

12

 

Total fixed charges and preferred stock dividends

 

$

344,042

 

$

293,106

 

$

153,467

 

$

118,075

 

$

99,574

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to combined fixed charges and preference dividends

 

N/A

 

1.25

x

1.96

x

0.88

x

4.55

x

 

Earnings consist of income from continuing 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.