ANTERO RESOURCES CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(in thousands)
|
2009 | 2010 | 2011 | 2012 | 2013 | Nine Months Ended September 30, 2014 |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Pre-tax income (loss) from continuing operations |
$ | (60,197 | ) | $ | 1,155 | $ | 456,485 | $ | 346,505 | $ | 162,023 | $ | 140,574 | ||||||
Fixed charges |
36,348 | 56,736 | 74,743 | $ | 97,877 | $ | 137,343 | $ | 112,348 | ||||||||||
| | | | | | | | | | | | | | | | | | | |
Total adjusted earnings available for payment of fixed charges |
$ | (23,849 | ) | $ | 57,891 | $ | 531,228 | $ | 444,382 | $ | 113,156 | $ | 252,922 | ||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Fixed charges |
|||||||||||||||||||
Interest expense, including amortization of debt related expenses |
$ | 36,053 | $ | 56,463 | $ | 74,404 | $ | 97,510 | $ | 136,617 | $ | 111,057 | |||||||
Rental expense representative of interest factor |
$ | 295 | $ | 273 | $ | 339 | $ | 367 | $ | 726 | $ | 1,291 | |||||||
| | | | | | | | | | | | | | | | | | | |
Total fixed charges |
$ | 36,348 | $ | 56,736 | $ | 74,743 | $ | 97,877 | $ | 137,343 | $ | 112,348 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges |
NA | (1) | 1.02 | X | 7.11 | X | 4.54 | X | 2.18 | X | 2.25 | X |