Attached files

file filename
10-Q - FORM 10-Q - Alpha Natural Resources, Inc.d10q.htm
EX-99.1 - MINE SAFETY AND HEALTH ADMINISTRATION DATA - Alpha Natural Resources, Inc.dex991.htm
EX-31.(B) - CERTIFICATION PURSUANT TO RULE 13A-14(A) - Alpha Natural Resources, Inc.dex31b.htm
EX-12.2 - COMPUTATION OF OTHER RATIOS - Alpha Natural Resources, Inc.dex122.htm
EX-32.(A) - CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350 - Alpha Natural Resources, Inc.dex32a.htm
EX-31.(A) - CERTIFICATION PURSUANT TO RULE 13A-14(A) - Alpha Natural Resources, Inc.dex31a.htm
EX-10.13 - ALPHA SERVICE COMPANIES RABBI TRUST AGREEMENT - Alpha Natural Resources, Inc.dex1013.htm
EX-10.12 - ALPHA NATURAL RESOURCES, INC. DEFERRED COMPENSATION PLAN - Alpha Natural Resources, Inc.dex1012.htm
EX-32.(B) - CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350 - Alpha Natural Resources, Inc.dex32b.htm

Exhibit 12.1

Alpha Natural Resources, Inc. and Subsidiaries

Computation of Ratio of Earnings to Fixed Charges

(Amounts in thousands except ratio)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2011     2010     2011     2010  

Earnings:

        

Income (loss) from continuing operations before income taxes

   $ (65,846   $ 34,254      $ (2,031   $ 70,202   

Adjustments:

        

Fixed charges

     38,616        21,593        55,948        45,246   

Income (loss) from equity investees

     (61     436        525        758   

Amortization of capitalized interest

     27        21        52        56   

Capitalized interest

     —          (226     (118     (341
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ (27,264   $ 56,078      $ 54,376      $ 115,921   
  

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges:

        

Interest expense

   $ 29,859      $ 18,504      $ 45,469      $ 40,624   

Loss on early extinguishment of debt

     4,556        1,349        4,556        1,349   

Portion of rental expense representative of interest

     4,201        1,514        5,805        2,932   

Capitalized interest

     —          226        118        341   
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 38,616      $ 21,593      $ 55,948      $ 45,246   
  

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

     —          2.60        0.97        2.56   

Deficiency amount

   $ (27,264   $ —        $ —        $ —