EX-12.1 7 c62065exv12w1.htm EX-12.1 exv12w1
Exhibit 12.1
 
Computation of Ratio of Earnings to Combined Fixed Charges and Preference Dividends
 
                                         
    Year Ended December 31,  
    2010     2009     2008     2007     2006  
          (Dollars in thousands, except ratios)        
 
Earnings:
                                       
Pretax income, excluding income or loss from equity investments
  $ 165,534     $ 23,020     $ 395,977     $ 157,224     $ 265,688  
Adjustments:
                                       
Fixed charges
    153,467       118,075       99,562       103,251       87,402  
Distributed income from equity investments
    9,917       5,164       2,167       1,672        
Capitalized interest, net of amortization
    4,417       3,143       (8,351 )     (16,849 )     (14,578 )
Arch Western Resources, LLC dividends on preferred membership interest
    (107 )     (58 )     (107 )     (85 )     (99 )
                                         
Total earnings
  $ 333,228     $ 149,344     $ 489,248     $ 245,213     $ 338,416  
                                         
Fixed charges:
                                       
Interest expense
  $ 142,549     $ 105,932     $ 76,139     $ 74,865     $ 64,364  
Capitalized interest
          824       11,703       17,967       14,807  
Arch Western Resources, LLC dividends on preferred membership interest
    107       58       107       85       99  
Portions of rent which represent an interest factor
    10,811       11,261       11,613       10,334       8,135  
                                         
Total fixed charges
    153,467       118,075       99,562       103,251       87,405  
Preferred stock dividends
                12       219       378  
                                         
Total fixed charges and preferred stock dividends
  $ 153,467     $ 118,075     $ 99,574     $ 103,470     $ 87,783  
                                         
Ratio of earnings to combined fixed charges and preference dividends
    2.17 x     1.26 x     4.91 x     2.37 x     3.86 x