EX-12.1 7 d932786dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

RATIO OF EARNINGS TO FIXED CHARGES

(in thousands)

 

    Successor         Predecessor  
    Three Months Ended
March 31,
    Year ended December 31,     September 1 through
December 31
         January 1 through
August 31
    Year ended December 31,  
    2015     2014     2013     2012          2012     2011     2010  
 

Income (loss) before income taxes

  $ 527      $ (47,496   $ (79,173   $ (11,596       $ (177,033   $ (487,531   $ (104,131
 

Add back

                 
 

Interest expense and financing costs, net

    5,557        19,783        19,426        1,056            6,582        32,324        30,168   

Estimate of interest component of rental expense (1)

    2,402        9,966        2,046        20            13        363        561   
 

Equity losses from Piceance Energy, LLC

    1,826        (2,849     2,941        1,325            20        (344     (1,738
 

 

 

   

 

 

   

 

 

   

 

 

       

 

 

   

 

 

   

 

 

 

Earnings

  10,312    $ (20,596 $ (54,760 $ (9,195   $ (170,418 $ (455,188 $ (75,140
 

 

 

   

 

 

   

 

 

   

 

 

       

 

 

   

 

 

   

 

 

 
 

Fixed charges

 
 

Interest expense and financing costs, net

  5,557      19,783      19,426      1,056        6,582      32,324      30,168   

Estimate of interest component of rental expense

  2,402      9,966      2,046      20        —        363      561   
 

 

 

   

 

 

   

 

 

   

 

 

       

 

 

   

 

 

   

 

 

 
 

Total Fixed charges

  7,959    $ 29,749    $ 21,472    $ 1,076      $ 6,582    $ 32,687    $ 30,729   
 

 

 

   

 

 

   

 

 

   

 

 

       

 

 

   

 

 

   

 

 

 
 

Ratio of earnings to fixed charges (1)

  1.3      NA (1)    NA (1)    NA (1)      NA (1)    NA (1)    NA (1) 
 

Amount by which fixed charges exceed earnings

  —        (50,345   (76,232   (10,271     (177,000   (487,875   (105,869

 

(1) Consists of 33% of rental expense, which we believe to be a reasonable estimate of interest factor in our rental expense.