EX-12.1 3 c55409exv12w1.htm EX-12.1 exv12w1
Exhibit 12.1
 
Computation of Ratio of Earnings to Combined Fixed Charges and Preference Dividends
 
                                         
    Year Ended December 31  
    2009     2008     2007     2006     2005  
    (Dollars in thousands, except ratios)  
 
Earnings:
                                       
Pretax income excluding income or loss from equity investments
  $ 23,020     $ 395,977     $ 157,224     $ 265,688     $ 7,509  
Adjustments:
                                       
Fixed charges
    118,075       99,562       103,251       87,402       85,044  
Distributed income from equity investments
    5,164       2,167       1,672              
Capitalized interest, net of amortization
    3,143       (8,351 )     (16,849 )     (14,578 )     (4,248 )
Arch Western Resources, LLC dividends on preferred membership interest
    (58 )     (107 )     (85 )     (99 )     (96 )
                                         
Total earnings
  $ 149,344     $ 489,248     $ 245,213     $ 338,416     $ 88,209  
                                         
Fixed charges:
                                       
Interest expense
  $ 105,932     $ 76,139     $ 74,865     $ 64,364     $ 72,409  
Capitalized interest
    824       11,703       17,967       14,807       4,248  
Arch Western Resources LLC dividends on preferred membership interest
    58       107       85       99       96  
Portions of rent which represent an interest factor
    11,261       11,613       10,334       8,135       8,291  
                                         
Total fixed charges
    118,075       99,562       103,251       87,405       85,044  
Preferred dividends
          12       219       378       15,579  
                                         
Total fixed charges and preferred dividends
  $ 118,075     $ 99,574     $ 103,470     $ 87,783     $ 100,623  
                                         
Ratio of earnings to fixed charges
    1.26 x     4.91 x     2.37 x     3.86 x     (a)
 
 
(a) Combined fixed charges and preference dividends exceeded earnings by $12.4 million for the year ended December 31, 2005.