Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - WHITING PETROLEUM CORP | d799266d8k.htm |
| EX-99.4 - EX-99.4 - WHITING PETROLEUM CORP | d799266dex994.htm |
| EX-99.1 - EX-99.1 - WHITING PETROLEUM CORP | d799266dex991.htm |
| EX-23.2 - EX-23.2 - WHITING PETROLEUM CORP | d799266dex232.htm |
| EX-99.3 - EX-99.3 - WHITING PETROLEUM CORP | d799266dex993.htm |
| EX-99.2 - EX-99.2 - WHITING PETROLEUM CORP | d799266dex992.htm |
| EX-23.1 - EX-23.1 - WHITING PETROLEUM CORP | d799266dex231.htm |
| EX-12.1 - EX-12.1 - WHITING PETROLEUM CORP | d799266dex121.htm |
Exhibit 12.2
KODIAK OIL & GAS CORP.
RATIO OF EARNINGS TO FIXED CHARGES
| For the six months ended |
For the years ended December 31, | |||||||||||||||||||||||
| June 30, 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||
| Pretax income (loss) from continuing operations |
$ | 81,284 | $ | 234,016 | $ | 158,384 | $ | 3,875 | $ | (2,402 | ) | $ | (2,563 | ) | ||||||||||
| Add: Fixed charges |
66,278 | 109,024 | 69,090 | 27,475 | 565 | 36 | ||||||||||||||||||
| Add: Amortization of capitalized interest |
3,519 | 5,768 | 2,604 | 241 | — | — | ||||||||||||||||||
| Less: Capitalized interest |
(16,000 | ) | (34,600 | ) | (46,000 | ) | (8,374 | ) | (470 | ) | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Earnings before fixed charges |
$ | 135,081 | $ | 314,208 | $ | 184,078 | $ | 23,217 | $ | (2,307 | ) | $ | (2,527 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges |
||||||||||||||||||||||||
| Estimated interest component of rent |
$ | 124 | $ | 124 | $ | 130 | $ | 111 | $ | 12 | $ | 11 | ||||||||||||
| Capitalized interest |
16,000 | 34,600 | 46,000 | 8,374 | 470 | — | ||||||||||||||||||
| Interest expense |
50,154 | 74,300 | 22,960 | 18,990 | 83 | 25 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total Fixed charges |
$ | 66,278 | $ | 109,024 | $ | 69,090 | $ | 27,475 | $ | 565 | $ | 36 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of Earnings to Fixed charges |
2.04 | 2.88 | 2.66 | — | — | — | ||||||||||||||||||
| Insufficient coverage |
$ | — | $ | — | $ | — | $ | (4,258 | ) | $ | (2,872 | ) | $ | (2,563 | ) | |||||||||