EX-12.1 5 a2223254zex-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,

 

 

 

2014

 

2013

 

2012

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations excluding income or loss from equity investments

 

$

(522,387

)

$

(1,089,023

)

$

(1,102,837

)

$

52,824

 

$

125,598

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

402,089

 

450,743

 

367,238

 

294,484

 

152,730

 

Distributed income from equity investments

 

12,603

 

13,536

 

5,342

 

19,360

 

9,917

 

Capitalized interest, net of amortization

 

5,078

 

(13,518

)

19,163

 

2,113

 

4,417

 

Arch Western Resources, LLC dividends on preferred membership interest

 

 

 

(72

)

(91

)

(107

)

Total loss

 

$

(100,192

)

$

(638,262

)

$

(711,166

)

$

368,690

 

$

292,555

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

390,946

 

$

381,268

 

$

317,615

 

$

230,186

 

$

142,549

 

Capitalized interest

 

 

15,918

 

15,625

 

1,937

 

 

Costs of debt retirement and write-off of related capitalized financing costs

 

 

42,921

 

23,668

 

51,448

 

 

Arch Western Resources, LLC dividends on preferred membership interest

 

 

 

72

 

91

 

107

 

Portions of rent which represent an interest factor

 

13,568

 

10,636

 

10,258

 

10,822

 

10,074

 

Total fixed charges

 

$

404,514

 

$

450,743

 

$

367,238

 

$

294,484

 

$

152,730

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

N/A

 

N/A

 

N/A

 

1.25

x

1.92

x

 

Total loss consists of loss 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.