EX-12.1 5 d335844dex121.htm STATEMENT OF COMPUTATION OF RATIO OF EARNINGS Statement of Computation of Ratio of Earnings

Exhibit 12.1

SandRidge Energy, Inc.

Computation of Ratios of Earnings to Fixed Charges and Earnings to Combined Fixed Charges and Preferred Stock Dividends

 

     Year Ended December 31,  
     2011     2010     2009     2008     2007  
     (dollars in thousands)  

Fixed Charges:

          

Interest expense

   $ 243,818 (a)    $  239,343 (a)    $  186,137 (a)    $  138,282 (a)    $ 117,185   

Interest component of rent

     510        872        1,052        800        767   

Capitalized interest

     3,052        1,265        —          365        1,987   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 247,380      $ 241,480      $ 187,189      $ 139,447      $ 119,939   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings:

          

Pretax (loss) income from continuing operations (b)

   $ 102,139      $ (256,115   $ (1,785,326   $ (1,481,006   $ 75,373   

Fixed charges

     247,380        241,480        187,189        139,447        119,939   

Less: interest capitalized in current period

     (3,052     (1,265     —          (365     (1,987

Add: previously capitalized interest amortized in current period

     377        246        222        481        197   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 346,844      $ (15,653   $ (1,597,915   $ (1,341,443   $ 193,522   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Fixed Charges

     1.4        —          —          —          1.6   

Insufficient coverage

   $ —        $ 257,134      $ 1,785,104      $ 1,480,890      $ —     

Fixed Charges

   $ 247,380      $ 241,480      $ 187,189      $ 139,447      $ 119,939   

Preferred dividends (c)

     55,583        37,442        8,813        16,232        63,337   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 302,963      $ 278,922      $ 196,002      $ 155,679      $ 183,276   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings

   $ 346,844      $ (15,653   $ (1,597,915   $ (1,341,443   $ 193,522   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Fixed Charges and Preferred Dividends

     1.1        —          —          —          1.1   

Insufficient coverage

   $ —        $ 294,576      $ 1,793,917      $ 1,497,122      $ —     

 

(a) Interest expense for the year ended December 31, 2011, 2010, 2009 and 2008 excludes the effect of ($6.2) million, $8.4 million, $(0.4) million and $8.7 million unrealized (gain) loss, respectively, on interest rate swaps.
(b) Excludes undistributed income from equity investees.
(c) Preferred dividends are presented on a pre-tax basis.