EX-12.1 4 dex121.htm STATEMENT OF COMPUTATION Statement of Computation

EXHIBIT 12.1

EOG RESOURCES, INC.

Computation of Ratio of Earnings to Fixed Charges and

Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends

(In Thousands)

(Unaudited)

 

     Nine Months
Ended
September 30,
    Year Ended December 31,  
     2009     2008     2007     2006     2005     2004  

EARNINGS AVAILABLE FOR FIXED CHARGES:

            

Net Income

   $ 146,200     $ 2,436,919     $ 1,089,918     $ 1,299,885     $ 1,259,576     $ 624,855  

Less: Capitalized Interest Expense

     (38,283     (42,628     (29,324     (19,900     (14,596     (9,631

Add: Fixed Charges

     131,269       117,568       96,228       80,050       90,933       83,264  

Income Tax Provision

     99,576       1,309,620       540,950       612,756       705,561       301,157  
                                                

TOTAL EARNINGS AVAILABLE FOR FIXED CHARGES

   $ 338,762     $ 3,821,479     $ 1,697,772     $ 1,972,791     $ 2,041,474     $ 999,645  
                                                

FIXED CHARGES:

            

Interest Expense

   $ 71,355     $ 49,889     $ 45,628     $ 43,158     $ 62,506     $ 63,128  

Capitalized Interest

     38,283       42,628       29,324       19,900       14,596       9,631  

Capitalized Expense Related to Indebtedness

     2,239       1,759       1,150       1,655       2,381       1,994  

Rental Expense Representative of

            

Interest Factor

     19,392       23,282       20,126       15,337       11,450       8,511  
                                                

TOTAL FIXED CHARGES

     131,269       117,568       96,228       80,050       90,933       83,264  

Preferred Stock Dividends on a Pre-tax Basis

     —          681       9,970       16,179       11,595       16,142  
                                                

COMBINED TOTAL FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

   $ 131,269     $ 118,249     $ 106,198     $ 96,229     $ 102,528     $ 99,406  
                                                

RATIO OF EARNINGS TO FIXED CHARGES

     2.58       32.50 (1)     17.64       24.64       22.45       12.01  
                                                

RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

     2.58       32.32 (1)     15.99       20.50       19.91       10.06  
                                                

 

(1) These ratios for the year ended December 31, 2008 differ from the corresponding ratios set forth in Exhibit 12 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2008 (the 2008 Form 10-K) due to an adjustment to the previously disclosed Interest Expense amount for the year ended December 31, 2008 in such Exhibit 12 to the 2008 Form 10-K.