EX-12.1 3 exhibit_12-1.htm RATIO OF EARNINGS TO FIXED CHARGES exhibit_12-1.htm
                             
Exhibit 12.1
 
                                       
Ratio of Earnings to Fixed Charges
 
(Dollar Amounts in Thousands)
 
                                       
                                       
                                       
     
For the nine
                               
     
months ended
   
For the years ended December 31,
 
     
September 30, 2011
   
2010
   
2009
   
2008 (a)
   
2007
   
2006
 
                                       
Fixed Charges(b):
                                   
 
Interest expense
  $ 8,912     $ 13,312     $ 26,161     $ 26,705     $ 34,329     $ 16,480  
 
Capitalized interest
    517       2,000       3,213       6,496       7,152       6,477  
 
     Total:
    9,429       15,312       29,374       33,201       41,481       22,957  
                                                   
Earnings:
                                               
 
Pre-tax income (loss)
  $ 27,876     $ 7,785     $ 53,759     $ (478,880 )   $ 23,193     $ 59,792  
 
Fixed charges(b)
    9,429       15,312       29,374       33,201       41,481       22,957  
 
Less:
                                               
 
Capitalized interest
    (517 )     (2,000 )     (3,213 )     (6,496 )     (7,152 )     (6,477 )
 
       Total
  $ 26,788     $ 21,097     $ 79,920     $ (452,175 )   $ 57,522     $ 76,272  
                                                   
 
Ratio of earnings to fixed charges
    3.90       1.38       2.72       -       1.39       3.32  
                                                   
                                                   
                                                   
(a)
For the year ended December 31, 2008, the Company recognized a non-cash ceiling test write-down of its oil and gas properties totaling $485.5 million. As a result, earnings in 2008 were insufficient to cover fixed charges by $485.4 million, and therefore no ratio is shown.
 
                                                   
(b)
Fixed charges include interest expense on indebtedness and capitalized interest in addition to the amortization of debt issuance costs, discounts and premiums.