EX-12.1 6 d234876dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

RATIO OF EARNINGS TO FIXED CHARGES

(in thousands)

 

     Successor                  Predecessor  
     Six Months
Ended
June 30,
    Year ended December 31,     September 1
through
December 31
                 January 1
through
August 31
    Year ended
December 31,
 
     2016     2015     2014     2013     2012                  2012     2011  

Loss before income taxes

   $ (31,761   $ (56,699   $ (47,496   $ (79,173   $ (11,596          $ (177,033   $ (487,531

Add back

                     

Interest expense and financing costs, net

     10,719        19,783        17,995        13,285        1,056               6,582        32,324   

Estimate of interest component of rental expense (1)

     2,989        5,841        9,966        2,046        20               13        363   

Equity losses (earnings) from Laramie Energy, LLC

     18,818        55,983        (2,849     2,941        1,325               20        (344
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

          

 

 

   

 

 

 

Earnings

   $ 765      $ 24,908      $ (22,384   $ (60,901   $ (9,195          $ (170,418   $ (455,188
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

          

 

 

   

 

 

 

Fixed charges

                     

Interest expense and financing costs, net

     10,719        19,783        17,995        13,285        1,056               6,582        32,324   

Estimate of interest component of rental expense

     2,989        5,841        9,966        2,046        20               —          363   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

          

 

 

   

 

 

 

Total Fixed charges

   $ 13,708      $ 25,624      $ 27,961      $ 15,331      $ 1,076             $ 6,582      $ 32,687   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

          

 

 

   

 

 

 

Ratio of earnings to fixed charges

     NA (2)      NA (2)      NA (2)      NA (2)      NA (2)             NA (2)      NA (2) 

Amount by which fixed charges exceed earnings

     (12,943     (716     (50,345     (76,232     (10,271            (177,000     (487,875

 

(1) Consists of 33% of rental expense, which we believe to be a reasonable estimate of interest factor in our rental expense.
(2) Earnings were inadequate to cover fixed charges for the respective period.