EX-12.1 3 a2185906zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1

Key Energy Services, Inc. and Subsidiaries
Calculation of Ratio of Earnings to Fixed Charges
(in thousands, except for ratios)

 
  Year Ended December 31,
  Six Months Ended
June 30,

 
  2004
  2005
  2006
  2007
  2007
  2008
Earnings:                                    
  Pretax income from continuing operations before minority interest or income or loss from equity investees   $ (28,528 ) $ 83,931   $ 274,064   $ 275,596   $ 162,922   $ 127,127
  plus: fixed charges     52,188     55,640     43,308     40,254     20,207     22,461
  plus: amortization of capitalized interest     1,412     1,873     1,663     2,086     975     1,332
  plus: distributed net income of equity investees                        
  plus: share of pre-tax losses of equity investees for which charges arising from guarantees are included in fixed charges                        
  less: capitalized interest     2,306     1,266     3,358     5,296     1,999     3,174
  less: preference security dividend requirements of consolidated subsidiaries                        
  less: minority interest in pre-tax income of subsidiaries that have not incurred fixed charges                        
   
 
 
 
 
 
    Total earnings     22,766     140,178     315,677     312,640     182,105     147,746
   
 
 
 
 
 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest expense     41,571     47,473     33,949     29,231     15,460     15,967
  Capitalized interest     2,306     1,266     3,358     5,296     1,999     3,174
  Amortization of debt issuance costs     2,329     1,560     1,620     1,680     858     978
  Estimate of interest in rent expense     5,982     5,341     4,381     4,047     1,890     2,342
  Preference security dividend requirements of consolidated subsidiaries                        
   
 
 
 
 
 
    Total fixed charges     52,188     55,640     43,308     40,254     20,207     22,461
   
 
 
 
 
 

Ratio of Earnings to Fixed Charges

 

 

0.4

 

 

2.5

 

 

7.3

 

 

7.8

 

 

9.0

 

 

6.6



QuickLinks