Attached files
| file | filename |
|---|---|
| EX-99.1 - EX-99.1 - Cobalt International Energy, Inc. | cie-ex991_814.htm |
| EX-32.2 - EX-32.2 - Cobalt International Energy, Inc. | cie-ex322_8.htm |
| EX-32.1 - EX-32.1 - Cobalt International Energy, Inc. | cie-ex321_17.htm |
| EX-31.2 - EX-31.2 - Cobalt International Energy, Inc. | cie-ex312_6.htm |
| EX-31.1 - EX-31.1 - Cobalt International Energy, Inc. | cie-ex311_9.htm |
| EX-23.2 - EX-23.2 - Cobalt International Energy, Inc. | cie-ex232_7.htm |
| EX-23.1 - EX-23.1 - Cobalt International Energy, Inc. | cie-ex231_11.htm |
| EX-21.1 - EX-21.1 - Cobalt International Energy, Inc. | cie-ex211_1088.htm |
| EX-10.49 - EX-10.49 - Cobalt International Energy, Inc. | cie-ex1049_813.htm |
| EX-10.48 - EX-10.48 - Cobalt International Energy, Inc. | cie-ex1048_812.htm |
| EX-10.43 - EX-10.43 - Cobalt International Energy, Inc. | cie-ex1043_850.htm |
| 10-K - CIE-10K-20161231 - Cobalt International Energy, Inc. | cie-10k_20161231.htm |
Exhibit 12.1
Cobalt International Energy, Inc.
Computation of Ratios of Earnings to Fixed Charges
|
|
|
Year Ended December 31, |
|
|||||||||||||||||
|
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
2013 |
|
|
2012 |
|
|||||
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
83,045 |
|
|
$ |
63,376 |
|
|
$ |
74,768 |
|
|
$ |
65,376 |
|
|
$ |
3,212 |
|
|
Capitalized interest |
|
|
99,541 |
|
|
|
105,819 |
|
|
|
58,458 |
|
|
|
17,700 |
|
|
|
— |
|
|
Total |
|
$ |
182,586 |
|
|
$ |
169,195 |
|
|
$ |
133,226 |
|
|
$ |
83,076 |
|
|
$ |
3,212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(2,343,309 |
) |
|
$ |
(694,426 |
) |
|
$ |
(510,763 |
) |
|
$ |
(589,024 |
) |
|
$ |
(282,999 |
) |
|
Fixed charges |
|
|
182,586 |
|
|
|
169,195 |
|
|
|
133,226 |
|
|
|
83,076 |
|
|
|
3,212 |
|
|
Interest capitalized |
|
|
(99,541 |
) |
|
|
(105,819 |
) |
|
|
(58,458 |
) |
|
|
(17,700 |
) |
|
|
— |
|
|
Total |
|
$ |
(2,260,264 |
) |
|
$ |
(631,050 |
) |
|
$ |
(435,995 |
) |
|
$ |
(523,648 |
) |
|
$ |
(279,787 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insufficient coverage |
|
$ |
2,442,850 |
|
|
$ |
800,245 |
|
|
$ |
569,221 |
|
|
$ |
606,724 |
|
|
$ |
282,999 |
|