Attached files
file | filename |
---|---|
10-K - 10-K - BATTALION OIL CORP | a2227173z10-k.htm |
EX-10.13 - EX-10.13 - BATTALION OIL CORP | a2227173zex-10_13.htm |
EX-10.25 - EX-10.25 - BATTALION OIL CORP | a2227173zex-10_25.htm |
EX-21.1 - EX-21.1 - BATTALION OIL CORP | a2227173zex-21_1.htm |
EX-23.2 - EX-23.2 - BATTALION OIL CORP | a2227173zex-23_2.htm |
EX-99.1 - EX-99.1 - BATTALION OIL CORP | a2227173zex-99_1.htm |
EX-23.1 - EX-23.1 - BATTALION OIL CORP | a2227173zex-23_1.htm |
EX-3.1.1 - EX-3.1.1 - BATTALION OIL CORP | a2227173zex-3_11.htm |
EX-31.2 - EX-31.2 - BATTALION OIL CORP | a2227173zex-31_2.htm |
EX-32 - EX-32 - BATTALION OIL CORP | a2227173zex-32.htm |
EX-31.1 - EX-31.1 - BATTALION OIL CORP | a2227173zex-31_1.htm |
EX-10.24 - EX-10.24 - BATTALION OIL CORP | a2227173zex-10_24.htm |
QuickLinks -- Click here to rapidly navigate through this document
Computation of Ratio of Earnings to Combined Fixed Charges and Preference Dividends
(In thousands, except ratios)
|
Years Ended December 31, | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2015 | 2014 | 2013 | 2012 | 2011 | |||||||||||
Earnings: |
||||||||||||||||
Income (loss) before income taxes |
$ | (1,913,535 | ) | $ | 314,880 | $ | (1,380,378 | ) | $ | (67,066 | ) | $ | 5,399 | |||
Adjustments: |
||||||||||||||||
Equity investment loss (income) |
171 | (617 | ) | (97 | ) | (373 | ) | | ||||||||
Interest capitalized |
(113,009 | ) | (168,897 | ) | (203,993 | ) | (53,492 | ) | | |||||||
| | | | | | | | | | | | | | | | |
Income (loss) before income taxes, as adjusted |
$ | (2,026,373 | ) | $ | 145,366 | $ | (1,584,468 | ) | $ | (120,931 | ) | $ | 5,399 | |||
Fixed charges |
340,399 | 320,403 | 262,046 | 86,589 | 17,808 | |||||||||||
| | | | | | | | | | | | | | | | |
Total earnings |
$ | (1,685,974 | ) | $ | 465,769 | $ | (1,322,422 | ) | $ | (34,342 | ) | $ | 23,207 | |||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Fixed charges: |
||||||||||||||||
Interest expense and amortization of finance costs |
$ | 337,554 | $ | 317,732 | $ | 259,159 | $ | 85,372 | $ | 17,373 | ||||||
Rental expense representative of interest factor |
2,845 | 2,671 | 2,887 | 1,217 | 435 | |||||||||||
| | | | | | | | | | | | | | | | |
Total fixed charges |
$ | 340,399 | $ | 320,403 | $ | 262,046 | $ | 86,589 | $ | 17,808 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges |
| (1) | 1.5 | | (3) | | (4) | 1.3 | ||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total fixed charges |
$ | 340,399 | $ | 320,403 | $ | 262,046 | $ | 86,589 | $ | 17,808 | ||||||
Pre-tax preferred dividend requirements |
83,942 | 32,902 | 12,132 | 110,075 | | |||||||||||
| | | | | | | | | | | | | | | | |
Total fixed charges plus preference dividends |
$ | 424,341 | $ | 353,305 | $ | 274,178 | $ | 196,664 | $ | 17,808 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Ratio of earnings to combined fixed charges and preference dividends |
| (2) | 1.3 | | (3) | | (5) | 1.3 | ||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
- (1)
- Due to the Company's "Loss before income taxes, as adjusted" in 2015, the ratio coverage was less than 1:1. The Company must
generate additional earnings of $2.0 billion to achieve coverage ratio of 1:1.
- (2)
- Due to the Company's "Loss before income taxes, as adjusted" in 2015, the ratio coverage was less than 1:1. The Company must
generate additional earnings of $2.1 billion to achieve coverage ratio of 1:1.
- (3)
- 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.
- (4)
- 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.
- (5)
- 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.
Computation of Ratio of Earnings to Combined Fixed Charges and Preference Dividends (In thousands, except ratios)