EX-12.1 4 v464180_ex12-1.htm EXHIBIT 12.1

 

Exhibit 12.1

 

Ratio of Earnings to Fixed Charges

(Dollar Amounts in Thousands)

 

   For the years ended December 31, 
   2016   2015   2014   2013   2012 
Fixed Charges:                         
Interest Expense  $30,019   $33,766   $29,281   $21,886   $9,808 
Capitalized Interest   935    4,671    9,999    6,570    7,036 
                          
Total   30,954    38,437    39,280    28,456    16,844 
                          
Earnings:                         
Pre-Tax Income  $(90,353)  $(292,164)  $28,249   $14,402   $(130,443)
Fixed Charges   30,954    38,437    39,280    28,456    16,844 
Less:                         
Capitalized Interest   (935)   (4,671)   (9,999)   (6,570)   (7,036)
Total   (60,334)   (258,398)   57,530    36,288    (120,635)
                          
Ratio (1)   N/A    N/A    1.46    1.28    N/A 

 

(1) For the years ended December 31, 2016, December 31, 2015 and December 31, 2012, the Company recognized non-cash ceiling test write-downs of its oil and gas properties totaling $40.3 million, $266.6 million and $137.1 million, respectively. As a result, during 2016, 2015 and 2012, earnings were insufficient to cover fixed charges by $91.3 million, $296.8 million and $137.5 million, respectively, and therefore no ratio is shown.