EX-12.1 7 a2205688zex-12_1.htm EX-12.1
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1

        CLOUD PEAK ENERGY INC. AND SUBSIDIARIES

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

(In Thousands, Except Ratio Data)

 
  Six Months
Ended June 30,
2011
  2010   2009   2008   2007   2006  

Earnings:

                                     

Income from continuing operations before income taxes and earnings from unconsolidated affiliates

  $ 65,568   $ 145,990   $ 249,340   $ 109,140   $ 69,377   $ 53,689  
 

Amortization of capitalized interest

    684     1,369     1,363     1,342     1,245     934  
 

Distributions of income from equity investments

    2,000     35     4,000     4,750          
 

Capitalized interest

    (16,886 )   (24,492 )   (15,484 )   (6,558 )   (1,802 )   (5,013 )
 

Fixed charges

    37,684     71,816     22,038     27,366     43,325     44,152  
                           

Adjusted income from continuing operations before income tax provision

  $ 89,050   $ 194,717   $ 261,257   $ 136,040   $ 112,145   $ 93,762  
                           

Fixed charges:

                                     
 

Interest expense

  $ 20,672   $ 46,938   $ 5,992   $ 20,376   $ 40,930   $ 38,785  
 

Capitalized interest

    16,886     24,492     15,484     6,558     1,802     5,013  
 

Interest within rental expense

    126     386     562     432     593     354  
                           

Total fixed charges

  $ 37,684   $ 71,816   $ 22,038   $ 27,366   $ 43,325   $ 44,152  
                           

Ratio of earnings to fixed charges

    2.4x     2.7x     11.9x     5.0x     2.6x     2.1x  

CLOUD PEAK ENERGY RESOURCES LLC AND SUBSIDIARIES

 
  Six Months
Ended June 30,
2011
  2010   2009   2008   2007   2006  

Earnings:

                                     

Income from continuing operations before income taxes and earnings from unconsolidated affiliates

  $ 108,301   $ 165,728   $ 249,340   $ 109,140   $ 69,377   $ 53,689  
 

Amortization of capitalized interest

    684     1,369     1,363     1,342     1,245     934  
 

Distributions of income from equity investments

    2,000     35     4,000     4,750          
 

Capitalized interest

    (16,886 )   (24,492 )   (15,484 )   (6,558 )   (1,802 )   (5,013 )
 

Fixed charges

    37,684     71,816     22,038     27,366     43,325     44,152  
                           

Adjusted income from continuing operations before income tax provision

  $ 131,783   $ 214,455   $ 261,257   $ 136,040   $ 112,145   $ 93,762  
                           

Fixed charges:

                                     
 

Interest expense

  $ 20,672   $ 46,938   $ 5,992   $ 20,376   $ 40,930   $ 38,785  
 

Capitalized interest

    16,886     24,492     15,484     6,558     1,802     5,013  
 

Interest within rental expense

    126     386     562     432     593     354  
                           

Total fixed charges

  $ 37,684   $ 71,816   $ 22,038   $ 27,366   $ 43,325   $ 44,152  
                           

Ratio of earnings to fixed charges

    3.5x     3.0x     11.9x     5.0x     2.6x     2.1x  

(1)
For purposes of calculating the ratio of earnings to fixed charges, earnings were calculated by adding (i) earnings from continuing operations before income taxes and earnings from unconsolidated affiliates, (ii) net interest expense, 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 net interest expense, amortization of debt issue costs and capitalized interest, and the portions of rents representative of an interest factor.



QuickLinks