EX-12.1 4 tv495528_ex12-1.htm EXHIBIT 12.1

 

Exhibit 12.1

 

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

 

The following table sets forth Ecopetrol’s ratio of earnings to fixed charges for the years ended December 31, 2017, 2016, 2015 and 2014 in accordance with IFRS (expressed in millions of Colombian pesos).

 

   For the year ended December 31, 
Period  2017   2016   2015   2014 
Income (loss)  before income tax and minority interest   13,769,662    7,790,526    (5,578,626)   11,104,428 
Income (loss) net from equity investees   93,538    61,345    (46,687)   166,070 
Pre-tax income from continuing operations before adjustment for income or loss from equity investees   13,676,124    7,729,181    5,531,939)   10,938,358 
                     
Fixed Charges                    
Interest expensed and capitalized, amortization of debt discount and premium on all indebtedness   2,577,645    3,106,233    2,513,045    1,394,975 
Estimated of the interest within rental expense   69,883    67,650    89,912    74,959 
Total Fixed Charges   2,647,528    3,173,883    2,602,957    1,469,934 
Amortization of capitalized interest   209,653    185,653    114,112    107,612 
Distributed income of equity investees   285,961    426,837    332,438    667,014 
Total added Items   16,819,266    11,515,554    (2,482,432)   13,182,918 
Interest Capitalized   191,651    341,209    744,426    640,698 
Total subtract Items   191,651    341,209    744,426    640,698 
Total Earnings   16,627,615    11,174,345    (3,226,858)   12,542,220 
Total Ratio of earnings   6.28    3.52    (1.24)(1)(2)   8.53 

 

 

(1)The deficiency for the year ended December 31, 2015 in peso terms was COP$5,829,815 million.

(2)The ratio of earnings to fixed charges for the year ended December 31, 2015 was affected by the recognition of non-cash accounting items such as: (a) an impairment of non-current assets of COP$7,864,875 million and (b) an unrealized loss on exchange rate differences of COP$3,695,754 million. Without the effect of these two factors, our ratio of earnings to fixed charges for the year ended December 31, 2015 would be 3.2.

 

Source: Ecopetrol’s accounting records.