Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - PVR PARTNERS, L. P. | Financial_Report.xls |
| 10-Q - FORM 10-Q - PVR PARTNERS, L. P. | d602317d10q.htm |
| EX-32.2 - EX-32.2 - PVR PARTNERS, L. P. | d602317dex322.htm |
| EX-31.1 - EX-31.1 - PVR PARTNERS, L. P. | d602317dex311.htm |
| EX-32.1 - EX-32.1 - PVR PARTNERS, L. P. | d602317dex321.htm |
| EX-31.2 - EX-31.2 - PVR PARTNERS, L. P. | d602317dex312.htm |
Exhibit 12.1
PVR PARTNERS, L.P.
Statement of Computation of Ratio of Earnings to Fixed Charges Calculation
(in thousands, except ratios)
| Year Ended December 31, | Nine Months Ended September 30, |
|||||||||||||||||||||||
| 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | |||||||||||||||||||
| Earnings |
||||||||||||||||||||||||
| Pre-tax income (loss) * |
$ | 101,701 | $ | 60,148 | $ | 67,070 | $ | 101,460 | $ | (73,415 | ) | $ | 26,344 | |||||||||||
| Fixed charges |
26,850 | 27,368 | 39,164 | 51,222 | 87,175 | 91,662 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total earnings |
$ | 128,551 | $ | 87,516 | $ | 106,234 | $ | 152,682 | $ | 13,760 | $ | 118,006 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed Charges |
||||||||||||||||||||||||
| Interest expense |
$ | 25,346 | $ | 24,878 | $ | 35,982 | $ | 47,630 | $ | 82,856 | $ | 88,285 | ||||||||||||
| Rental interest factor |
1,504 | 2,490 | 3,182 | 3,592 | 4,319 | 3,377 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total fixed charges |
$ | 26,850 | $ | 27,368 | $ | 39,164 | $ | 51,222 | $ | 87,175 | $ | 91,662 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of earnings to fixed charges |
4.8x | 3.2x | 2.7x | 3.0x | 0.2x | 1.3x | ||||||||||||||||||
| * | Includes cash distributions from equity affiliates and excludes equity earnings from affiliates. Also excludes capitalized interest. |