EX-12.1 4 d346314dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

DIAMONDBACK ENERGY, INC.

COMPUTATION OF RATIO OF EARNINGS (DEFICIT) TO FIXED CHARGES

 

     Year Ended December 31,  
     2016 (1)     2015 (1)     2014      2013      2012  
     (in thousands)  

EARNINGS

            

Income (loss) from continuing operations

   $ (68,617   $ (740,269   $ 212,670      $ 95,194      $ 17,307  

Interest expense

     40,684       41,510       34,514        8,059        3,610  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Income (loss) before fixed charges

   $ (27,933   $ (698,759   $ 247,184      $ 103,253      $ 20,917  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

FIXED CHARGES

            

Interest expense

   $ 40,684     $ 41,510     $ 34,514      $ 8,059      $ 3,610  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total fixed charges

   $ 40,684     $ 41,510     $ 34,514      $ 8,059      $ 3,610  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Earnings/fixed charge coverage ratio

     (0.7     (16.8     7.2        12.8        5.8  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

 

(1) Earnings for the years ended December 31, 2016 and December 31, 2015 were insufficient to cover fixed charges by $68.6 million and $740.3 million, respectively. Ratios for the years ended December 31, 2016 and December 31, 2015 include the effects of impairments on oil and gas properties of $245.5 million and $814.8 million, respectively. Excluding the impact of the impairments of oil and gas properties, the earnings/fixed charge coverage ratio for the years ended December 31, 2016 and December 31, 2015 would have been 5.3 and 2.8, respectively.