Exhibit 12.2
GOODRICH PETROLEUM CORPORATION
RATIO OF EARNINGS TO FIXED CHARGES AND PREFERENCE SECURITIES DIVIDENDS
(In Thousands, Except Ratios)
Year ended December 31, | ||||||||||||||||||
2009 | 2008 | 2007 | 2006 | 2005 | ||||||||||||||
Earnings: | ||||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | (318,322 | ) | $ | 176,748 | (59,476 | ) | $ | 13,921 | (37,554 | ) | |||||||
Plus: fixed charges | 33,816 | 31,148 | 23,925 | 17,295 | 3,114 | |||||||||||||
Preference securities dividends | (7,668 | ) | (8,738 | ) | (6,047 | ) | (8,952 | ) | (755 | ) | ||||||||
Earnings available for fixed charges | $ | (292,174 | ) | $ | 199,158 | (41,598 | ) | $ | 22,264 | (35,195 | ) | |||||||
Fixed Charges: | ||||||||||||||||||
Interest expense | $ | 26,148 | $ | 22,410 | 17,878 | $ | 8,343 | 2,359 | ||||||||||
Preference securities dividends | 7,668 | 8,738 | 6,047 | 8,952 | 755 | |||||||||||||
Total fixed charges | $ | 33,816 | $ | 31,148 | 23,925 | $ | 17,295 | 3,114 | ||||||||||
Ratio of Earnings to Fixed Charges and Preference Securities Dividends | (a | ) | 6.39 | (b | ) | 1.29 | (c | ) | ||||||||||
(a) | Earnings for the year ended December 31, 2009 were inadequate to cover fixed charges and preference securities dividends. The coverage deficiency was $326.0 million. |
(b) | Earnings for the year ended December 31, 2007 were inadequate to cover fixed charges and preference securities dividends. The coverage deficiency was $65.5 million. |
(c) | Earnings for the year ended December 31, 2005 were inadequate to cover fixed charges and preference securities dividends. The coverage deficiency was $38.3 million. |