EX-12.1 2 h77909exv12w1.htm EX-12.1 exv12w1
Exhibit 12.1
DIAMOND OFFSHORE DRILLING, INC.
Statement re Computation of Ratios
(In Thousands of Dollars)
Ratio of Earnings to Fixed Charges:
                                         
    Year Ended December 31,  
    2010     2009     2008     2007     2006  
Computation of Earnings:
                                       
Pretax income (loss) from continuing operations
  $ 1,336,016     $ 1,868,431     $ 1,847,046     $ 1,243,372     $ 954,030  
Less Interest capitalized during the period and actual preferred dividend requirements of majority-owned subsidiaries and 50%-owned persons included in fixed charges but not deducted from pretax income from above
                (16,870 )     (19,320 )     (14,951 )
Add: Previously capitalized interest amortized during the period
    3,400       3,400       2,428       1,928       1,652  
     
Total earnings (losses), before fixed charge addition
    1,339,416       1,871,831       1,832,604       1,225,980       940,731  
     
Computation of Fixed Charges:
                                       
 
                                       
Interest, including interest capitalized
    93,334       51,585       28,842       40,648       52,185  
     
Total fixed charges
    93,334       51,585       28,842       40,648       52,185  
     
 
                                       
Total Earnings (Losses) and Fixed Charges
  $ 1,432,750     $ 1,923,416     $ 1,861,446     $ 1,266,628     $ 992,916  
     
 
                                       
Ratio of Earnings (Losses) to Fixed Charges (1)
    15.35       37.29       64.54       31.16       19.03  
     
 
(1)   For purposes of this ratio, fixed charges include (i) interest, whether expensed or capitalized, (ii) amortization of debt issuance costs, whether expensed or capitalized, and (iii) a portion of rent expense, which we believe represents the interest factor attributable to rent.