- ICDIQ Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-3 Filing
Independence Contract Drilling (ICDIQ) S-3Shelf registration
Filed: 1 Sep 15, 12:00am
Exhibit 12.1
Independence Contract Drilling, Inc.
Statement of Computation of Ratio of Earnings to Fixed Charges
(in thousands)
Successor | Predecessor | |||||||||||||||||||
Six Months Ended June 30, 2015 | Fiscal Year Ended December 31, | January 1, 2012 through March 1, 2012 | ||||||||||||||||||
2014 | 2013 | 2012 | ||||||||||||||||||
Earnings, as defined: | ||||||||||||||||||||
Income (loss) before income taxes | $ | 663 | $ | (31,526 | ) | $ | (3,879 | ) | $ | (10,349 | ) | $ | (6,828 | ) | ||||||
Add: Fixed charges | 2,324 | 3,688 | 1,360 | 530 | 48 | |||||||||||||||
Add: Amortization of capitalized interest | 38 | 40 | 2 | — | — | |||||||||||||||
Less: Capitalized interest | (632 | ) | (1,021 | ) | (382 | ) | — | — | ||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total earnings, as defined | $ | 2,393 | $ | (28,819 | ) | $ | (2,899 | ) | $ | (9,819 | ) | $ | (6,780 | ) | ||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Fixed charges, as defined: | ||||||||||||||||||||
Interest expense, net of capitalized interest (1) | $ | 1,029 | $ | 1,648 | $ | 257 | $ | 10 | $ | 15 | ||||||||||
Capitalized interest | 632 | 1,021 | 382 | — | — | |||||||||||||||
Portion of rental expense which represents interest factor | 663 | 1,019 | 721 | 520 | 33 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total fixed charges, as defined | $ | 2,324 | $ | 3,688 | $ | 1,360 | $ | 530 | $ | 48 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Ratio of earnings to fixed charges | 1.03x | (2 | ) | (3 | ) | (4 | ) | (5 | ) |
(1) | Interest expense includes amortized capitalized expenses related to indebtedness. |
(2) | Earnings for the year ended December 31, 2014 were inadequate to cover fixed charges by $32,507. |
(3) | Earnings for the year ended December 31, 2013 were inadequate to cover fixed charges by $4,259. |
(4) | Earnings for the year ended December 31, 2012 were inadequate to cover fixed charges by $10,349. |
(5) | Earnings for the predecessor period January 1, 2012 through March 1, 2012 were inadequate to cover fixed charges by $6,828. |