ANTERO RESOURCES CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2011 |
|
|
2012 |
|
|
2013 |
|
|
2014 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax income (loss) from continuing operations |
|
$ |
1,155 |
|
|
$ |
456,485 |
|
|
$ |
346,505 |
|
|
$ |
162,023 |
|
|
$ |
1,117,049 |
|
|
Fixed Charges |
|
|
56,736 |
|
|
|
74,743 |
|
|
|
97,877 |
|
|
|
137,343 |
|
|
|
163,458 |
|
|
Total adjusted earnings available for payment of fixed charges |
|
$ |
57,891 |
|
|
$ |
531,228 |
|
|
$ |
444,382 |
|
|
$ |
299,366 |
|
|
$ |
1,280,507 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, including amortization of debt-related expenses |
|
$ |
56,463 |
|
|
$ |
74,404 |
|
|
$ |
97,510 |
|
|
$ |
136,617 |
|
|
$ |
160,051 |
|
|
Rental expense representative of interest factor |
|
|
273 |
|
|
|
339 |
|
|
|
367 |
|
|
|
726 |
|
|
|
3,407 |
|
|
Total fixed charges |
|
$ |
56,736 |
|
|
$ |
74,743 |
|
|
$ |
97,877 |
|
|
$ |
137,343 |
|
|
$ |
163,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges |
|
|
1.02 |
X |
|
|
7.11 |
X |
|
|
4.54 |
X |
|
|
2.18 |
X |
|
|
7.83 |
X |