Exhibit 12.1
Computation of Ratio of Earning to Fixed Charges
Resolute Energy Corporation
Ratio of Earning to Fixed Charges
(In thousands $)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | February 26, 2007 | |
| | Six Months Ended | | | Fiscal Year Ended December 31, | | | (inception) to | |
| | June 30, 2012 | | | 2011 | | | 2010 | | | 2009 | | | 2008 | | | December 31, 2007 | |
Earnings: | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | $ | 32,870 | | | $ | 48,355 | | | $ | 8,574 | | | $ | (65,130 | ) | | $ | 6,041 | | | $ | 4,118 | |
Fixed charges, excluding capitalized interest | | | 8,030 | | | | 7,312 | | | | 6,905 | | | | 2,205 | | | | 40 | | | | 10 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings | | $ | 40,900 | | | $ | 55,667 | | | $ | 15,479 | | | $ | (62,925 | ) | | $ | 6,081 | | | $ | 4,128 | |
| | | | | | |
Fixed charges: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, including capitalized interest | | $ | 6,722 | | | $ | 5,145 | | | $ | 5,317 | | | $ | 1,538 | | | $ | — | | | $ | — | |
Estimate of interest within rental expense | | | 1,307 | | | | 2,167 | | | | 2,047 | | | | 667 | | | | 40 | | | | 10 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Fixed charges | | $ | 8,029 | | | $ | 7,312 | | | $ | 7,364 | | | $ | 2,205 | | | $ | 40 | | | $ | 10 | |
| | | | | | |
Ratio of earnings to fixed charges | | | 5.1 | | | | 7.6 | | | | 2.1 | | | | (a | ) | | | 152.0 | | | | 412.8 | |
Predecessor Resolute
Ratio of Earnings to Fixed Charges
(In thousands $)
| | | | | | | | | | | | |
| | For the 267 Day | | | | |
| | Period Ended | | | Fiscal Year Ended December 31, | |
| | September 24, 2009 | | | 2008 | | | 2007 | |
Earnings: | | | | | | | | | | | | |
Loss before income taxes | | $ | (46,611 | ) | | $ | (108,666 | ) | | $ | (102,672 | ) |
Fixed charges | | | 19,948 | | | | 35,813 | | | | 37,226 | |
| | | | | | | | | | | | |
Earnings | | $ | (26,663 | ) | | $ | (72,853 | ) | | $ | (65,446 | ) |
| | | |
Fixed charges: | | | | | | | | | | | | |
Interest expense | | $ | 18,416 | | | $ | 33,139 | | | $ | 35,898 | |
Estimate of interest within rental expense | | | 1,532 | | | | 2,674 | | | | 1,328 | |
| | | | | | | | | | | | |
Fixed charges | | $ | 19,948 | | | $ | 35,813 | | | $ | 37,226 | |
| | | |
Ratio of earnings to fixed charges | | | (b | ) | | | (b | ) | | | (b | ) |
(a) | Ratio is less than one; earnings are inadequate to cover fixed charges. The dollar amount of the coverage deficiency for the fiscal year ended December 31, 2009 was $65.1 million. |
(b) | Ratio was less than 1.0; the coverage deficiency was $46.6 million for the 267 day period ended September 24, 2009, and $108.7 million and $102.7 million for the fiscal years ended December 31, 2008 and 2007 respectively. |