EX-12.1 3 a2209310zex-12_1.htm EX-12.1

Exhibit 12.1

 

Intrepid Potash, Inc.
Computation of Ratio of Earnings to Fixed Charges
(In Thousands, Except Ratios)

 

 

 

Intrepid Potash, Inc.

 

Intrepid Mining LLC

 

 

 

Three
Months
Ended
March 31,

 

Year Ended December 31,

 

April 25,
2008,
Through
December

 

January 1,
2008,
Through
April 24,

 

Year Ended
December
31,

 

 

 

2012

 

2011

 

2010

 

2009

 

31, 2008

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

$

33,239

 

$

175,261

 

$

75,043

 

$

92,247

 

$

157,765

 

$

44,493

 

$

29,684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

491

 

2,435

 

2,782

 

2,441

 

1,812

 

2,847

 

10,159

 

Amortization of capitalized interest

 

 

 

 

 

1

 

 

 

 

 

491

 

2,435

 

2,782

 

2,441

 

1,813

 

2,847

 

10,159

 

Subtractions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized interest

 

 

 

 

 

 

52

 

115

 

Earnings as adjusted

 

$

33,730

 

$

177,696

 

$

77,825

 

$

94,688

 

$

159,578

 

$

47,288

 

$

39,728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on indebtedness, expensed or capitalized

 

$

126

 

$

412

 

$

353

 

$

347

 

$

241

 

$

2,197

 

$

8,074

 

Amortization of debt expense

 

86

 

401

 

222

 

221

 

151

 

89

 

264

 

Interest within rent expense

 

279

 

1,622

 

2,207

 

1,873

 

1,419

 

561

 

1,821

 

Total fixed charges

 

$

491

 

$

2,435

 

$

2,782

 

$

2,441

 

$

1,812

 

$

2,847

 

$

10,159

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

68.7

 

73.0

 

28.0

 

38.8

 

88.1

 

16.6

 

3.9