Attached files

file filename
EX-32 - EX-32 - HALCON RESOURCES CORPa2232782zex-32.htm
EX-31.2 - EX-31.2 - HALCON RESOURCES CORPa2232782zex-31_2.htm
EX-31.1 - EX-31.1 - HALCON RESOURCES CORPa2232782zex-31_1.htm
10-Q - 10-Q - HALCON RESOURCES CORPa2232782z10-q.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)

 
  Successor    
  Predecessor   Successor    
  Predecessor  
 
  Six
Months
Ended
June 30, 2017
   
  Six
Months
Ended
June 30, 2016
  Period from
September 10, 2016
through
December 31, 2016
   
  Period from
January 1, 2016
through
September 9, 2016
  Year Ended December 31,  
 
   
   
  2015   2014   2013   2012  

Earnings:

                                                         

Income (loss) before income taxes

  $ 221,529       $ (914,302 ) $ (474,449 )     $ 3,292   $ (1,913,535 ) $ 314,880   $ (1,380,378 ) $ (67,066 )

Adjustments:

                                                         

Equity investment loss (income)

    (416 )       141     (9 )       152     171     (617 )   (97 )   (373 )

Interest capitalized

            (52,944 )           (68,192 )   (113,009 )   (168,897 )   (203,993 )   (53,492 )

Income (loss) before income taxes, as adjusted

  $ 221,113       $ (967,105 ) $ (474,458 )     $ (64,748 ) $ (2,026,373 ) $ 145,366   $ (1,584,468 ) $ (120,931 )

Fixed charges

    45,699         157,530     29,013         197,640     340,399     320,403     262,046     86,589  

Total earnings

  $ 266,812       $ (809,575 ) $ (445,445 )     $ 132,892   $ (1,685,974 ) $ 465,769   $ (1,322,422 ) $ (34,342 )

Fixed charges:

                                                         

Interest expense and amortization of finance costs

  $ 45,052       $ 156,096   $ 28,553       $ 195,698   $ 337,554   $ 317,732   $ 259,159   $ 85,372  

Rental expense representative of interest factor

    647         1,434     460         1,942     2,845     2,671     2,887     1,217  

Total fixed charges

  $ 45,699       $ 157,530   $ 29,013       $ 197,640   $ 340,399   $ 320,403   $ 262,046   $ 86,589  

Ratio of earnings to fixed charges

    5.8         (1)   (3)       (5)   (7)   1.5     (9)   (10)

Total fixed charges

  $ 45,699       $ 157,530   $ 29,013       $ 197,640   $ 340,399   $ 320,403   $ 262,046   $ 86,589  

Pre-tax preferred dividend requirements

    50,756         34,913     783         12,320     83,942     32,902     12,132     110,075  

Total fixed charges plus preference dividends

  $ 96,455       $ 192,443   $ 29,796       $ 209,960   $ 424,341   $ 353,305   $ 274,178   $ 196,664  

Ratio of earnings to combined fixed charges and

                                                         

preference dividends

    2.8         (2)   (4)       (6)   (8)   1.3     (9)   (11)

(1)
Due to the Company's "Loss before income taxes, as adjusted" for the six months ended June 30, 2016 the ratio coverage was less than 1:1. The Company must generate additional earnings of $967.1 million to achieve a coverage ratio of 1:1.

(2)
Due to the Company's "Loss before income taxes, as adjusted" for the six months ended June 30, 2016 the ratio coverage was less than 1:1. The Company must generate additional earnings of $1.0 billion to achieve a coverage ratio of 1:1.

(3)
Due to the Company's "Loss before income taxes, as adjusted" for the period from September 10, 2016 through December 31, 2016 the ratio coverage was less than 1:1. The Company must generate additional earnings of $474.5 million to achieve a coverage ratio of 1:1.

(4)
Due to the Company's "Loss before income taxes, as adjusted" for the period from September 10, 2016 through December 31, 2016 the ratio coverage was less than 1:1. The Company must generate additional earnings of $475.2 million to achieve a coverage ratio of 1:1.

(5)
Due to the Company's "Loss before income taxes, as adjusted" for the period from January 1, 2016 through September 9, 2016 the ratio coverage was less than 1:1. The Company must generate additional earnings of $64.7 million to achieve a coverage ratio of 1:1.

(6)
Due to the Company's "Loss before income taxes, as adjusted" for the period from January 1, 2016 through September 9, 2016 the ratio coverage was less than 1:1. The Company must generate additional earnings of $77.1 million to achieve a coverage ratio of 1:1.

(7)
Due to the Company's "Loss before income taxes, as adjusted" for the year ended December 31, 2015, the ratio coverage was less than 1:1. The Company must generate additional earnings of $2.0 billion to achieve a coverage ratio of 1:1.

(8)
Due to the Company's "Loss before income taxes, as adjusted" for the year ended December 31, 2015, the ratio coverage was less than 1:1. The Company must generate additional earnings of $2.1 billion to achieve a coverage ratio of 1:1.

(9)
Due to the Company's "Loss before income taxes, as adjusted" for the year ended December 31, 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.

(10)
Due to the Company's "Loss before income taxes, as adjusted" for the year ended December 31, 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.

(11)
Due to the Company's "Loss before income taxes, as adjusted" for the year ended December 31, 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.



QuickLinks

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