EX-12.1 4 nem-ex121_201412316.htm EX-12.1

Exhibit 12.1

NEWMONT MINING CORPORATION AND SUBSIDIARIES

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(dollars 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,

 

 

2014

 

 

2013

 

 

2012

 

 

2011

 

 

2010

 

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

$

506

 

 

$

(3,606

)

 

$

3,114

 

 

$

1,810

 

 

$

3,997

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges excluding capitalized interest

 

379

 

 

 

320

 

 

 

272

 

 

 

267

 

 

 

295

 

Amortization of interest capitalized

 

-

 

 

 

-

 

 

 

19

 

 

 

31

 

 

 

7

 

Dividends from equity affiliates

 

19

 

 

 

74

 

 

 

26

 

 

 

24

 

 

 

26

 

Earnings (losses) available for fixed charges

$

904

 

 

$

(3,212

)

 

$

3,431

 

 

$

2,132

 

 

$

4,325

 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest expense (1)

$

361

 

 

$

303

 

 

$

249

 

 

$

244

 

 

$

279

 

Portion of rental expense representative of interest

 

18

 

 

 

17

 

 

 

23

 

 

 

23

 

 

 

16

 

Fixed charges added to earnings

 

379

 

 

 

320

 

 

 

272

 

 

 

267

 

 

 

295

 

Capitalized interest

 

23

 

 

 

88

 

 

 

107

 

 

 

52

 

 

 

21

 

Total Fixed Charges

$

402

 

 

$

408

 

 

$

379

 

 

$

319

 

 

$

316

 

Ratio of earnings to fixed charges  (2)

 

2.2

 

 

 

-

 

 

 

9.1

 

 

 

6.7

 

 

 

13.7

 

 

 

(1)

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

(2)

Earnings for 2013 were inadequate to cover fixed charges by $3,620.