EX-12.1 2 a12-20096_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

 

 

 

2012

 

2011

 

Earnings:

 

 

 

 

 

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

 

$

(651,032

)

$

60,890

 

Adjustments:

 

 

 

 

 

Fixed charges

 

248,669

 

212,985

 

Distributed income from equity investments

 

5,342

 

14,188

 

Capitalized interest, net of amortization

 

(8,666

)

2,381

 

Arch Western Resources, LLC dividends on preferred membership interest

 

29

 

(76

)

Total earnings

 

$

(405,658

)

$

290,368

 

Fixed charges:

 

 

 

 

 

Interest expense

 

$

229,210

 

$

154,523

 

Capitalized interest

 

11,266

 

548

 

Bridge financing costs related to ICG

 

 

49,490

 

Arch Western Resources, LLC dividends on preferred membership interest

 

(3

)

76

 

Portions of rent which represent an interest factor

 

8,196

 

8,348

 

Total fixed charges

 

$

248,669

 

$

212,985

 

Total fixed charges and preferred stock dividends

 

$

248,669

 

$

212,985

 

 

 

 

 

 

 

Ratio of earnings to combined fixed charges and preference dividends

 

N/A

 

1.36

 

 

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.