EXHIBIT 12.1
TRITON ENERGY LIMITED AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(IN THOUSANDS, EXCEPT RATIOS)
(UNAUDITED)
THREE MONTHS ENDED
MARCH 31, YEAR ENDED DECEMBER 31,
------------------------------ ------------------------------------
1997 1996 1996 1995
-------------------- -------- ------------------------- ---------
Fixed charges, as defined (1):
Interest charges $ 11,641 $11,106 $ 43,884 $ 41,305
Preferred dividend requirements of
subsidiaries adjusted to pre-tax basis --- --- --- ---
-------------------- -------- ------------------------- ---------
Total fixed charges $ 11,641 $11,106 $ 43,884 $ 41,305
-------------------- -------- ------------------------- ---------
Earnings, as defined (1) (3):
Earnings (loss) from continuing operations
before income taxes, minority interest,
extraordinary item and cumulative effect of
accounting change $ 4,413 $12,044 $ 20,945 $ 16,600
Fixed charges, above 11,641 11,106 43,884 41,305
Less interest capitalized (6,361) (5,182) (27,102) (16,211)
Plus undistributed (earnings) loss of affiliates --- 46 (118) 2,249
Less preferred dividend requirements of
subsidiaries adjusted to pre-tax basis --- --- --- ---
-------------------- -------- ------------------------- ---------
$ 9,693 $18,014 $ 37,609 $ 43,943
-------------------- -------- ------------------------- ---------
RATIO OF EARNINGS TO FIXED CHARGES (2) (3) 0.8 1.6 0.9 1.1
-------------------- -------- ------------------------- ---------
SEVEN MONTHS
ENDED
DEC. 31, YEAR ENDED MAY 31,
-------------------------------------------
1994 1994 1993 1992
-------------- -------------------- ---------- ---------
Fixed charges, as defined (1):
Interest charges $ 20,285 $ 26,951 $ 16,336 $ 11,066
Preferred dividend requirements of
subsidiaries adjusted to pre-tax basis --- 364 1,551 1,780
-------------- -------------------- ---------- ---------
Total fixed charges $ 20,285 $ 27,315 $ 17,887 $ 12,846
-------------- -------------------- ---------- ---------
Earnings, as defined (1) (3):
Earnings (loss) from continuing operations
before income taxes, minority interest,
extraordinary item and cumulative effect of
accounting change $ (22,834) $ (23,104) $(147,445) $(87,124)
Fixed charges, above 20,285 27,315 17,887 12,846
Less interest capitalized (11,833) (16,863) (6,407) (6,529)
Plus undistributed (earnings) loss of affiliates 4,102 (645) 3,012 2,558
Less preferred dividend requirements of
subsidiaries adjusted to pre-tax basis --- (364) (1,551) (1,780)
-------------- -------------------- ---------- ---------
$ (10,280) $ (13,661) $(134,504) $(80,029)
-------------- -------------------- ---------- ---------
RATIO OF EARNINGS TO FIXED CHARGES (2) (3) --- --- --- ---
-------------- -------------------- ---------- ---------
(1) Earnings include the Company's equity in the losses of an affiliate whose
debt is guaranteed by the Company. Related interest charges for the year
ended May 31, 1992 of $819,000 were excluded from fixed charges due to the
improbability that such guarantees would be honored.
(2) Earnings were inadequate to cover fixed charges for the three months
ended March 31, 1997 by $1,948,000, for the year ended December 31,
1996 by $6,275,000, for the seven months ended December 31, 1994 by
$30,565,000 and for the years ended May 31, 1994, 1993 and 1992 by
$40,976,000, $152,391,000 and $92,875,000, respectively.
(3) Earnings reflect nonrecurring writedowns and loss provisions of $350,000
for the three months ended March 31, 1996, $46,153,000 and $1,058,000 for
the years ended December 31, 1996 and 1995, $984,000 for the seven months
ended December 31, 1994 and $45,754,000, $99,883,000 and $48,805,000 for the
years ended May 31, 1994, 1993 and 1992, respectively. Nonrecurring gains
from the sale of assets and other gains aggregated $4,150,000 for the
three months ended March 31, 1996, $22,189,000, $13,617,000 and $56,193,000
for the years ended December 31, 1996 and 1995 and May 31, 1994,
respectively. The ratio of earnings to fixed charges if adjusted to remove
nonrecurring items, would have been 1.4 and 0.8 for the years ended December
31, 1996 and 1995, respectively. Without nonrecurring items, earnings
would have been inadequate to cover fixed charges for the year ended
December 31, 1995 by $9,921,000, for the seven months ended December 31,
1994 by $29,581,000 and for the years ended May 31, 1994, 1993 and 1992
by $51,415,000, $45,183,000 and $32,301,000, respectively.