EXHIBIT 12.1
APPROACH RESOURCES INC.
STATEMENT OF COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
Years ended December 31, | Three months ended March 31, 2013 | |||||||||||||||||||||||
(in thousands, except ratios) | 2008 | 2009 | 2010 | 2011 | 2012 | |||||||||||||||||||
COMPUTATION OF EARNINGS (LOSS): | ||||||||||||||||||||||||
Earnings (loss) before income taxes | 35,497 | (6,014 | ) | 11,562 | 10,730 | 9,722 | (534 | ) | ||||||||||||||||
Fixed charges | 1,320 | 1,809 | 2,219 | 3,426 | 4,766 | 1,237 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
36,817 | (4,205 | ) | 13,781 | 14,156 | 14,488 | 703 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
COMPUTATION OF FIXED CHARGES: | ||||||||||||||||||||||||
Interest expense(1) | 1,269 | 1,787 | 2,198 | 3,402 | 4,737 | 1,229 | ||||||||||||||||||
Implicit interest in rent | 9 | 22 | 21 | 24 | 29 | 8 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
1,278 | 1,809 | 2,219 | 3,426 | 4,766 | 1,237 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of earnings (loss) to fixed charges (2) | 28.77x | — (3) | 6.21x | 4.13x | 3.04x | — (3) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | For purposes of computing this ratio, we have excluded interest income from interest expense amounts reported on the consolidated statement of operations. |
(2) | The ratio has been computed by dividing (loss) earnings by fixed charges. For purposes of computing the ratio, (i) (loss) earnings consist of (loss) income before income taxes, and (ii) fixed charges consist of interest expense and a portion of rentals representative of an implicit interest factor for such rentals. |
(3) | Due to our net loss for the year ended December 31, 2009, and for the three months ended March 31, 2013, the coverage ratio for each of these periods was less than 1:1. To achieve a coverage ratio of 1:1, we would have needed additional earnings of approximately $4.2 million for the year ended December 31, 2009, and additional earnings of approximately $0.5 million for the three months ended March 31, 2013. |