Attached files
| file | filename |
|---|---|
| EX-99.1 - EX-99.1 - Cobalt International Energy, Inc. | cie-ex991_10.htm |
| EX-32.2 - EX-32.2 - Cobalt International Energy, Inc. | cie-ex322_15.htm |
| EX-32.1 - EX-32.1 - Cobalt International Energy, Inc. | cie-ex321_11.htm |
| EX-31.2 - EX-31.2 - Cobalt International Energy, Inc. | cie-ex312_13.htm |
| EX-31.1 - EX-31.1 - Cobalt International Energy, Inc. | cie-ex311_8.htm |
| EX-23.1 - EX-23.1 - Cobalt International Energy, Inc. | cie-ex231_14.htm |
| EX-21.1 - EX-21.1 - Cobalt International Energy, Inc. | cie-ex211_6.htm |
| 10-K - 10-K - Cobalt International Energy, Inc. | cie-10k_20171231.htm |
Exhibit 12.1
Cobalt International Energy, Inc.
Computation of Ratios of Earnings to Fixed Charges
|
|
|
Year Ended December 31, |
|
|||||||||||||||||
|
|
|
2017 |
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
2013 |
|
|||||
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
162,542 |
|
|
$ |
83,045 |
|
|
$ |
63,376 |
|
|
$ |
74,768 |
|
|
$ |
65,376 |
|
|
Capitalized interest |
|
|
59,558 |
|
|
|
99,541 |
|
|
|
105,819 |
|
|
|
58,458 |
|
|
|
17,700 |
|
|
Total |
|
$ |
222,100 |
|
|
$ |
182,586 |
|
|
$ |
169,195 |
|
|
$ |
133,226 |
|
|
$ |
83,076 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(968,258 |
) |
|
$ |
(2,343,309 |
) |
|
$ |
(694,426 |
) |
|
$ |
(510,763 |
) |
|
$ |
(589,024 |
) |
|
Fixed charges |
|
|
222,100 |
|
|
|
182,586 |
|
|
|
169,195 |
|
|
|
133,226 |
|
|
|
83,076 |
|
|
Interest capitalized |
|
|
(59,558 |
) |
|
|
(99,541 |
) |
|
|
(105,819 |
) |
|
|
(58,458 |
) |
|
|
(17,700 |
) |
|
Total |
|
$ |
(805,716 |
) |
|
$ |
(2,260,264 |
) |
|
$ |
(631,050 |
) |
|
$ |
(435,995 |
) |
|
$ |
(523,648 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insufficient coverage |
|
$ |
1,027,816 |
|
|
$ |
2,442,850 |
|
|
$ |
800,245 |
|
|
$ |
569,221 |
|
|
$ |
606,724 |
|