EX-12.1 5 d398541dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

CARRIZO OIL & GAS, INC.

STATEMENT OF COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

(In thousands, except ratios)

 

     Years Ended December 31,     Three
Months
Ended
March 31,
 
     2016     2015     2014     2013     2012     2017  

Earnings

            

Income (loss) from continuing operations before income taxes

   ($ 675,474   ($ 1,298,760   $ 350,210     $ 34,761     $ 82,133     $ 40,021  

Fixed charges

     100,299       105,003       90,451       86,795       74,852       25,295  

Interest capitalized

     (17,026     (32,090     (34,545     (29,889     (24,848     (3,781
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Earnings

   ($ 592,201   ($ 1,225,847   $ 406,116     $ 91,667     $ 132,137     $ 61,535  

Fixed Charges

            

Interest expense

   $ 96,429     $ 101,285     $ 87,716     $ 84,578     $ 73,006     $ 24,352  

Interest portion of rental expense

     3,870       3,718       2,735       2,217       1,846       943  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Charges

   $ 100,299     $ 105,003     $ 90,451     $ 86,795     $ 74,852     $ 25,295  

Ratio of Earnings to Fixed Charges

     (1)     (2)     4.49       1.06       1.77       2.43  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Earnings for the year ended December 31, 2016 were insufficient to cover fixed charges by $692.5 million primarily due to non-cash impairments of proved oil and gas properties of $576.5 million.
(2) Earnings for the year ended December 31, 2015 were insufficient to cover fixed charges by $1.3 billion primarily due to non-cash impairments of proved oil and gas properties of $1.2 billion.

We had no preferred stock outstanding for any period presented, and accordingly, the ratio of earnings to combined fixed charges and preferred stock dividends is the same as the ratio of earnings to fixed charges.