EX-12.1 4 c48697exv12w1.htm EX-12.1 EX-12.1
Exhibit 12.1
 
Computation of Ratio of Earnings to Combined Fixed Charges and Preference Dividends
 
                                         
    Year Ended December 31,  
    2008     2007     2006     2005     2004  
    (Dollars in thousands, except ratios)  
 
Earnings:
                                       
Pretax income excluding income or loss from equity investments
  $ 395,096     $ 156,210     $ 264,261     $ 6,864     $ 105,435  
Adjustments:
                                       
Fixed charges
    99,562       103,251       87,402       85,044       68,825  
Distributed income from equity investments
    2,167       1,672                   17,678  
Capitalized interest, net of amortization
    (8,351 )     (16,849 )     (14,578 )     (4,248 )     (162 )
Arch Western Resources, LLC dividends on preferred membership interest
    (107 )     (85 )     (96 )     (96 )     (96 )
                                         
Total earnings
  $ 488,367     $ 244,199     $ 336,989     $ 87,564     $ 191,680  
                                         
Fixed charges:
                                       
Interest expense
  $ 76,139     $ 74,865     $ 64,364     $ 72,409     $ 62,634  
Capitalized interest
    11,703       17,967       14,807       4,248       162  
Arch Western Resources, LLC dividends on preferred membership interest
    107       85       96       96       96  
Portions of rent which represent an interest factor
    11,613       10,334       8,135       8,291       5,933  
                                         
Total fixed charges
    99,562       103,251       87,402       85,044       68,825  
Preferred stock dividends
    12       219       378       15,579       7,187  
                                         
Total fixed charges and preferred stock dividends
  $ 99,574     $ 103,470     $ 87,780     $ 100,623     $ 76,012  
                                         
Ratio of earnings to combined fixed charges and preference dividends
    4.90 x     2.36 x     3.84 x     (a )     2.52 x
 
 
(a) Combined fixed charges and preference dividends exceeded earnings by $13.1 million for the year ended December 31, 2005.