Exhibit 12.1
PLAINS EXPLORATION & PRODUCTION COMPANY
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollar Amounts in Thousands)
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | |
| | 2005 | | | 2006 | | | 2007 | | | 2008 | | | 2009 | |
Pre-tax income (loss) from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from equity investees | | $ | (344,870 | ) | | $ | 984,607 | | | $ | 268,048 | | | $ | (1,152,683 | ) | | $ | 217,180 | |
Fixed charges (see below) | | | 63,161 | | | | 76,640 | | | | 111,640 | | | | 200,881 | | | | 202,737 | |
Amortization of capitalized interest | | | 1,356 | | | | 1,378 | | | | 1,850 | | | | 2,486 | | | | 7,606 | |
Interest capitalized | | | (3,467 | ) | | | (7,909 | ) | | | (36,353 | ) | | | (71,801 | ) | | | (116,231 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total adjusted earnings available for payment of fixed charges | | $ | (283,820 | ) | | $ | 1,054,716 | | | $ | 345,185 | | | $ | (1,021,117 | ) | | $ | 311,292 | |
| | | | | | | | | | | | | | | | | | | | |
Fixed charges(a) | | | | | | | | | | | | | | | | | | | | |
Interest expense | | $ | 55,421 | | | $ | 64,675 | | | $ | 68,908 | | | $ | 116,991 | | | $ | 73,811 | |
Interest capitalized | | | 3,467 | | | | 7,909 | | | | 36,353 | | | | 71,801 | | | | 116,231 | |
Amortization of debt-related expenses | | | 3,140 | | | | 1,990 | | | | 3,983 | | | | 8,484 | | | | 8,355 | |
Rental expense representative of interest factor | | | 1,133 | | | | 2,066 | | | | 2,396 | | | | 3,605 | | | | 4,340 | |
| | | | | | | | | | | | | | | | | | | | |
Total fixed charges | | $ | 63,161 | | | $ | 76,640 | | | $ | 111,640 | | | $ | 200,881 | | | $ | 202,737 | |
| | | | | | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges | | | (b | ) | | | 13.8 | | | | 3.1 | | | | (c | ) | | | 1.5 | |
| (a) | For each of the periods presented, there were no outstanding shares of preferred stock. |
| (b) | Total fixed charges exceeded total adjusted earnings available for payment of fixed charges by $347.0 million. |
| (c) | Total fixed charges exceeded total adjusted earnings available for payment of fixed charges by $1,222 million, primarily due to impairment of oil and gas properties recorded in December 2008. |