Attached files
| file | filename |
|---|---|
| EX-10.48 - EX-10.48 - Cobalt International Energy, Inc. | cie-ex1048_729.htm |
| EX-10.49 - EX-10.49 - Cobalt International Energy, Inc. | cie-ex1049_890.htm |
| EX-10.47 - EX-10.47 - Cobalt International Energy, Inc. | cie-ex1047_730.htm |
| EX-32.2 - EX-32.2 - Cobalt International Energy, Inc. | cie-ex322_615.htm |
| EX-32.1 - EX-32.1 - Cobalt International Energy, Inc. | cie-ex321_614.htm |
| EX-23.2 - EX-23.2 - Cobalt International Energy, Inc. | cie-ex232_731.htm |
| EX-23.1 - EX-23.1 - Cobalt International Energy, Inc. | cie-ex231_525.htm |
| EX-31.2 - EX-31.2 - Cobalt International Energy, Inc. | cie-ex312_613.htm |
| 10-K - 10-K - Cobalt International Energy, Inc. | cie-10k_20151231.htm |
| EX-21.1 - EX-21.1 - Cobalt International Energy, Inc. | cie-ex211_611.htm |
| EX-31.1 - EX-31.1 - Cobalt International Energy, Inc. | cie-ex311_612.htm |
| EX-99.1 - EX-99.1 - Cobalt International Energy, Inc. | cie-ex991_562.htm |
Exhibit 12.1
Cobalt International Energy, Inc.
Computation of Ratios of Earnings to Fixed Charges
|
|
Year Ended December 31, |
|
||||||||||||||||||
|
|
|
2015 |
|
|
2014 |
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
|||||
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
63,376 |
|
|
$ |
74,768 |
|
|
$ |
65,376 |
|
|
$ |
3,212 |
|
|
|
— |
|
|
Capitalized interest |
|
|
105,819 |
|
|
|
58,458 |
|
|
|
17,700 |
|
|
|
— |
|
|
|
— |
|
|
Total |
|
$ |
169,195 |
|
|
$ |
133,226 |
|
|
$ |
83,076 |
|
|
$ |
3,212 |
|
|
|
— |
|
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pretax loss from continuing |
|
|
(498,545 |
) |
|
$ |
(317,248 |
) |
|
$ |
(404,512 |
) |
|
$ |
(231,053 |
) |
|
$ |
(79,213 |
) |
|
Fixed charges |
|
|
169,195 |
|
|
|
133,226 |
|
|
|
83,076 |
|
|
|
3,212 |
|
|
|
— |
|
|
Less interest capitalized |
|
|
(105,819 |
) |
|
|
(58,458 |
) |
|
|
(17,700 |
) |
|
|
— |
|
|
|
— |
|
|
Total |
|
|
(435,169 |
) |
|
$ |
(242,480 |
) |
|
$ |
(339,136 |
) |
|
$ |
(227,841 |
) |
|
$ |
(79,213 |
) |
|
Ratio |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Insufficient coverage |
|
$ |
604,364 |
|
|
$ |
375,706 |
|
|
$ |
422,212 |
|
|
$ |
231,053 |
|
|
N/A |
|
|