BATTALION OIL CORP - FORM 10-Q - EX-12.1 - November 10, 2014

Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - BATTALION OIL CORPFinancial_Report.xls
10-Q - 10-Q - BATTALION OIL CORPa2221965z10-q.htm
EX-32 - EX-32 - BATTALION OIL CORPa2221965zex-32.htm
EX-31.1 - EX-31.1 - BATTALION OIL CORPa2221965zex-31_1.htm
EX-31.2 - EX-31.2 - BATTALION OIL CORPa2221965zex-31_2.htm

QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1

Computation of Ratio of Earnings to Combined Fixed Charges and Preference Dividends
(In thousands, except ratios)

 
   Nine Months Ended
September 30, 		  Years Ended December 31,  
 
   2014   2013   2013   2012   2011   2010   2009  

Earnings:

                                            

Income (loss) before income taxes

   $ 55,899   $ (1,146,142 ) $ (1,380,378 ) $ (67,066 ) $ 5,399   $ 3,412   $ (74,730 )

Adjustments:

                                            

Equity investment (income) loss

     (651 )   (235 )   (97 )   (373 )   —     —     —  

Interest capitalized

     (129,487 )   (159,583 )   (203,993 )   (53,492 )   —     —     —  
                               
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Income (loss) before income taxes, as adjusted

   $ (74,239 ) $ (1,305,960 ) $ (1,584,468 ) $ (120,931 ) $ 5,399   $ 3,412   $ (74,730 )

Fixed charges

     239,453     188,282     262,046     86,589     17,808     23,087     19,021  
                               
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total earnings

   $ 165,214   $ (1,117,678 ) $ (1,322,422 ) $ (34,342 ) $ 23,207   $ 26,499   $ (55,709 )
                               
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                               

Fixed charges:

                                            

Interest expense and amortization of finance costs

   $ 237,485   $ 186,047   $ 259,159   $ 85,372   $ 17,373   $ 22,655   $ 18,590  

Rental expense representative of interest factor

     1,968     2,235     2,887     1,217     435     432     431  
                               
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total fixed charges

   $ 239,453   $ 188,282   $ 262,046   $ 86,589   $ 17,808   $ 23,087   $ 19,021  
                               
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                               

Ratio of earnings to fixed charges

     — (1)   — (3)   — (5)   — (6)   1.3     1.1     — (8)
                               
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                               

Total fixed charges

   $ 239,453   $ 188,282   $ 262,046   $ 86,589   $ 17,808   $ 23,087   $ 19,021  

Pre-tax preferred dividend requirements

     21,108     8,164     12,132     110,075     —     —     —  
                               
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total fixed charges plus preference dividends

   $ 260,561   $ 196,446   $ 274,178   $ 196,664   $ 17,808   $ 23,087   $ 19,021  
                               
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                               

Ratio of earnings to combined fixed charges and preference dividends

     — (2)   — (4)   — (5)   — (7)   1.3     1.1     — (8)
                               
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                               
(1)
Due to the Company's "Loss before income taxes, as adjusted" for the nine months ended September 30, 2014, the ratio coverage was less than 1:1. The Company must generate additional earnings of $74.2 million to achieve a coverage ratio of 1:1.

(2)
Due to the Company's "Loss before income taxes, as adjusted" for the nine months ended September 30, 2014, the ratio coverage was less than 1:1. The Company must generate additional earnings of $95.3 million to achieve a coverage ratio of 1:1.

(3)
Due to the Company's "Loss before income taxes, as adjusted" for the nine months ended September 30, 2013, the ratio coverage was less than 1:1. The Company must generate additional earnings of $1.3 billion to achieve a coverage ratio of 1:1.

(4)
Due to the Company's "Loss before income taxes, as adjusted" for the nine months ended September 30, 2013, the ratio coverage was less than 1:1. The Company must generate additional earnings of $1.3 billion to achieve a coverage ratio of 1:1.

(5)
Due to the Company's "Loss before income taxes, as adjusted" in 2013, the ratio coverage was less than 1:1. The Company must generate additional earnings of $1.6 billion to achieve a coverage ratio of 1:1.

(6)
Due to the Company's "Loss before income taxes, as adjusted" in 2012, the ratio coverage was less than 1:1. The Company must generate additional earnings of $120.9 million to achieve a coverage ratio of 1:1.

(7)
Due to the Company's "Loss before income taxes, as adjusted" in 2012, the ratio coverage was less than 1:1. The Company must generate additional earnings of $231.0 million to achieve a coverage ratio of 1:1.

(8)
Due to the Company's "Loss before income taxes, as adjusted" in 2009, the ratio coverage was less than 1:1. The Company must generate additional earnings of $74.7 million to achieve a coverage ratio of 1:1.



QuickLinks

Computation of Ratio of Earnings to Combined Fixed Charges and Preference Dividends (In thousands, except ratios)

BATTALION OIL CORP Reports

Also read