EX-12.1 3 a2230371zex-12_1.htm EX-12.1

Exhibit 12.1

 

COMPUTATION OF HISTORICAL RATIOS OF EARNINGS TO FIXED CHARGES (1)

 

(in thousands, except ratio data)

 

CLOUD PEAK ENERGY INC.

 

 

 

Nine
Months
Ended
September
30,

 

Year Ended December 31,

 

 

 

2016

 

2015

 

2014

 

2013

 

2012

 

2011

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income tax benefit (provision), earnings (loss) from unconsolidated affiliates and minority interest

 

$

(4,878

)

$

(128,720

)

$

113,294

 

$

63,066

 

$

234,778

 

$

199,445

 

Amortization of capitalized interest

 

4,343

 

11,664

 

10,432

 

6,602

 

4,141

 

1,026

 

Distributions of income from equity investments

 

1,500

 

 

2,250

 

2,000

 

1,023

 

5,250

 

Capitalized interest

 

(1,205

)

(1,018

)

(208

)

(29,378

)

(41,975

)

(44,883

)

Fixed charges

 

35,870

 

49,365

 

56,605

 

71,682

 

79,448

 

79,205

 

Adjusted income from continuing operations before income tax provision

 

$

35,630

 

$

(68,709

)

$

182,373

 

$

113,972

 

$

277,415

 

$

240,043

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

34,117

 

$

47,561

 

$

55,622

 

$

41,665

 

$

36,327

 

$

33,866

 

Capitalized interest

 

1,205

 

1,018

 

208

 

29,378

 

41,975

 

44,883

 

Interest within rental expense

 

548

 

786

 

775

 

639

 

1,146

 

456

 

Total fixed charges

 

$

35,870

 

$

49,365

 

$

56,605

 

$

71,682

 

$

79,448

 

$

79,205

 

Ratio of earnings to fixed charges (2)

 

1.0x

 

 

3.2x

 

1.6x

 

3.5x

 

3.0x

 

 


(1)         For purposes of calculating the ratio of earnings to fixed charges, earnings were calculated by adding (i) earnings from continuing operations, (ii) interest expense, net, including the portion of rents representative of an interest factor, (iii) amortization of debt issue costs and capitalized interest, (iv) distributions from equity investments and (v) capitalized interest. Fixed charges consist of interest expense, net, amortization of debt issue costs, and the portions of rents representative of an interest factor.

(2)         Earnings for 2015 were inadequate to cover fixed charges by $118.1 million.