EX-12.1 7 d462654dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

NEWMONT MINING CORPORATION AND SUBSIDIARIES

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Amounts in millions except ratio)

The ratio of earnings to fixed charges represents income before income and mining tax expense, noncontrolling interests, equity income (loss) of affiliates, discontinued operations and cumulative effect of changes in accounting principles, divided by interest expense. Interest expense includes amortization of capitalized interest and the portion of rent expense representative of interest. The financial information of all prior periods has been reclassified to reflect discontinued operations.

 

     Years Ended December 31,  
      2012      2011      2010      2009      2008   

Earnings:

              

Income before income and mining tax and other items(1)

   $ 3,114      $ 1,810      $ 3,997      $ 2,954      $ 1,294    

Adjustments:

              

Fixed charges added to earnings 

     272        267        295        135        147    

Dividends from equity affiliates 

     19        31        7        2        —      

Amortization of capitalized interest 

     26        24        26        17        17    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 3,431      $ 2,132      $ 4,325      $ 3,108      $ 1,458    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fixed Charges:

              

Net interest expense(2) 

   $ 249      $ 244      $ 279      $ 120      $ 135    

Portion of rental expense representative of interest 

     23        23        16        15        12    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fixed charges added to earnings 

     272        267        295        135        147    

Capitalized interest 

     107        52        21        111        47    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 379      $ 319      $ 316      $ 246      $ 194    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges 

     9.1        6.7        13.7        12.6        7.5    

 

(1) 

Excludes interest on income tax liabilities. Interest and penalties related to income taxes are included in Income and mining tax expense.

(2) 

Includes interest expense of majority-owned subsidiaries and amortization of debt issuance costs.