EX-12.1 3 d432891dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

PEABODY ENERGY CORPORATION

COMPUTATION OF RATIOS OF EARNINGS TO COMBINED FIXED CHARGES AND

PREFERENCE SECURITY DIVIDENDS

 

     Predecessor     Successor  
     Year Ended December 31,     January 1
through
April 1,
    April 2
through
June 30,
 
Dollars in millions    2012     2013     2014     2015     2016     2017     2017  

Loss (Income) from Continuing Operations Before Income Taxes

   $ (208.6   $ (734.3   $ (547.9   $ (1,990.3   $ (758.3   $ 459.3     $ 106.1  

Interest Expense

     405.6       425.2       428.2       533.2       328.1       32.9       41.4  

Interest Portion of Rental Expense

     51.9       55.5       56.5       49.3       45.1       9.7       8.3  

Losses (Income) from Equity Affiliates

     61.2       83.4       107.6       292.4       (16.2     (15.0     (15.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Earnings

   $ 310.1     $ (170.2   $ 44.4     $ (1,115.4   $ (401.3   $ (431.7   $ 140.1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest Expense

   $ 405.6     $ 425.2     $ 428.2     $ 533.2     $ 328.1       32.9       41.4  

Interest Portion of Rental Expense

     51.9       55.5       56.5       49.3       45.1       9.7       8.3  

Preference Security Dividend(1)

                                         115.1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Combined Fixed Charges and Preference Security Dividends

   $ 457.5     $ 480.7     $ 484.7     $ 582.5     $ 373.2     $ 42.6     $ 164.8  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Combined Fixed Charges and Preference Security Dividends

     (2)       (2)       (2)       (2)       (2)       (2)       (2)  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Reflects 8.5% dividend rate per annum, payable semiannually in kind as a dividend of additional shares of preferred stock in addition to deemed dividends related to the shares of preferred stock that were converted during the period.

 

(2) Earnings were insufficient to cover fixed charges by approximately $147.4 million, $650.9 million, $440.3 million, $1,697.9 million and $774.5 million for the years ended December 31, 2012, 2013, 2014, 2015 and 2016, respectively, by approximately $474.3 million for the period of January 1 through April 1, 2017, and by approximately $24.7 million for the period of April 2 through June 30, 2017.