EX-12.1 2 a11-26015_1ex12d1.htm EX-12.1

Exhibit 12.1

 

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

 

 

 

Nine Months Ended September 30

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Earnings:

 

 

 

 

 

Pretax income excluding income or loss from equity investments

 

$

78,725

 

$

115,757

 

Adjustments:

 

 

 

 

 

Fixed charges

 

212,985

 

115,871

 

Distributed income from equity investments

 

14,188

 

8,042

 

Capitalized interest, net of amortization

 

2,381

 

3,281

 

Arch Western Resources, LLC dividends on preferred membership interest

 

(76

)

(80

)

Total earnings

 

$

308,203

 

$

242,871

 

Fixed charges:

 

 

 

 

 

Interest expense

 

$

154,523

 

$

107,906

 

Capitalized interest

 

548

 

 

Bridge financing costs related to ICG

 

49,490

 

 

Arch Western Resources, LLC dividends on preferred membership interest

 

76

 

80

 

Portions of rent which represent an interest factor

 

8,348

 

7,885

 

Total fixed charges

 

$

212,985

 

$

115,871

 

Total fixed charges and preferred stock dividends

 

$

212,985

 

$

115,871

 

 

 

 

 

 

 

Ratio of earnings to combined fixed charges and preference dividends

 

1.45x

 

2.10x

 

 

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.