Attached files
| file | filename |
|---|---|
| EX-23.1 - EXHIBIT 23.1 - SM Energy Co | exhibit231-consentofpublic.htm |
| EX-23.2 - EXHIBIT 23.2 - SM Energy Co | exhibit232-consentofindepe.htm |
| EX-31.2 - EXHIBIT 31.2 - SM Energy Co | exhibit312-certificationwp.htm |
| EX-99.1 - EXHIBIT 99.1 - SM Energy Co | exhibit991-ryderscottlette.htm |
| EX-10.29 - EXHIBIT 10.29 - SM Energy Co | exhibit1029-amendmentno3to.htm |
| EX-10.23 - EXHIBIT 10.23 - SM Energy Co | exhibit1023-summaryofcompe.htm |
| EX-32.1 - EXHIBIT 32.1 - SM Energy Co | exhibit321-906ceritificati.htm |
| EX-21.1 - EXHIBIT 21.1 - SM Energy Co | exhibit211-subsidiaries123.htm |
| EX-31.1 - EXHIBIT 31.1 - SM Energy Co | exhibit311-certificationjo.htm |
| 10-K - 10-K - SM Energy Co | sm-20151231x10k.htm |
EXHIBIT 12.1
SM Energy Company
Ratio of Earnings to Fixed Charges
Year Ended December 31, | |||||||||||||||
2015 | 2014 | 2013 | 2012 | 2011 | |||||||||||
(in thousands, except ratios) | |||||||||||||||
Pretax income (loss) from continuing operations | $ | (722,861 | ) | $ | 1,064,699 | $ | 278,611 | $ | (83,517 | ) | $ | 339,001 | |||
Add: Fixed charges | 155,510 | 117,147 | 102,758 | 77,841 | 58,030 | ||||||||||
Add: Amortization of capitalized interest | 9,116 | 11,448 | 11,784 | 9,095 | 5,107 | ||||||||||
Less: Capitalized interest | (25,051 | ) | (16,165 | ) | (10,952 | ) | (12,135 | ) | (10,785 | ) | |||||
Earnings before fixed charges | $ | (583,286 | ) | $ | 1,177,129 | $ | 382,201 | $ | (8,716 | ) | $ | 391,353 | |||
Fixed charges: | |||||||||||||||
Interest expense (1) | $ | 128,149 | $ | 98,554 | $ | 89,711 | $ | 63,720 | $ | 45,849 | |||||
Capitalized interest | 25,051 | 16,165 | 10,952 | 12,135 | 10,785 | ||||||||||
Interest expense component of rent (2) | 2,310 | 2,428 | 2,095 | 1,986 | 1,396 | ||||||||||
Total fixed charges | $ | 155,510 | $ | 117,147 | $ | 102,758 | $ | 77,841 | $ | 58,030 | |||||
Ratio of earnings to fixed charges | — | 10.0 | 3.7 | — | 6.7 | ||||||||||
Insufficient coverage | $ | 738,796 | $ | — | $ | — | $ | 86,557 | $ | — | |||||
(1) Includes amortization of discount and deferred financing costs.
(2) Represents a reasonable approximation of the rental factor.