EX-12.1 2 d174626dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

RATIO OF EARNINGS TO FIXED CHARGES

We have computed the ratio of earnings to fixed charges for each of the following periods on a consolidated basis. For purposes of computing the ratio of earnings to fixed charges, “earnings” consist of pretax income (loss) from continuing operations before adjustment for noncontrolling interests in consolidated subsidiaries or income or loss from equity investees, plus distributed income of equity investees, plus fixed charges (excluding capitalized interest). “Fixed charges” represent interest incurred (whether expensed or capitalized), amortization of debt expense and that portion of rental expense on operating leases deemed to be the equivalent of interest. You should read the ratio of earnings to fixed charges in conjunction with our consolidated and condensed financial statements included in our most recent Quarterly Report on Form 10-Q and Annual Report on Form 10-K.

 

    

Quarter Ended

March 31,

       
    

Year Ended December 31,

 
     2016     2015     2014     2013     2012     2011  
          

(Dollars in thousands)

 

Earnings:

            

Income (loss) before income taxes

   $ (37,111   $ (478,170   $ 262,521      $ 143,588      $ (125,961   $ 1,050   

Deduct (income) loss from equity investees

     123        124,345        (879     (2,965     (8,434     (22,215

Add distributed income of equity investees

     1,200        7,000        8,790        12,260        16,230        26,180   

Less capitalized interest

     (1,916     (11,042     (10,419     (10,419     (4,893     (1,277

Add fixed charges

     16,487        57,341        52,135        58,250        91,598        106,772   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ (21,217   $ (300,526   $ 312,148      $ 200,714      $ (31,460   $ 110,510   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges:

            

Interest expense, net of capitalized amounts

   $ 11,128      $ 28,982      $ 22,645      $ 36,881      $ 77,938      $ 97,875   

Capitalized interest

     1,916        11,042        10,419        10,419        4,893        1,277   

Interest portion of rent expense

     3,443        17,317        19,071        10,950        8,767        7,620   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

   $ 16,487      $ 57,341      $ 52,135      $ 58,250      $ 91,598      $ 106,772   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Fixed Charges

     —   (a)      —   (a)      6.0        3.4        —   (a)      1.0   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) For the quarter ended March 31, 2016 and the years ended December 31, 2015 and 2012, Helix recorded losses. As a result, Helix’s ratio coverage was less than 1:1. Helix would have needed to generate additional earnings of $37.7 million in the quarter ended March 31, 2016, $357.9 million in 2015 and $123.1 million in 2012 to achieve coverage of 1:1 in each of those periods.