EX-12.02 7 a2071527zex-12_02.htm EXHIBIT 12.02
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.02

Questar Market Resources, Inc. and Subsidiaries

Ratio of Earnings to Fixed Charges

(Unaudited)

 
  9 months ended September 30,
  12 months ended December 31,
 
  2001 (Pro forma)
  2001
  2000
  2000 (Pro forma)
  2000
  1999
  1998
  1997
  1996
 
  (Dollars in Thousands)

  (Dollars in Thousands)

Earnings                                                      
Income before income taxes   $ 123,667   $ 127,831   $ 77,133   $ 101,151   $ 116,426   $ 61,371   $ 31,034   $ 42,720   $ 58,924
Less income, plus loss from Canyon Creek     (229 )   (229 )   (128 )   (162 )   (162 )   (231 )   (202 )   (160 )   35
Plus distributions from Canyon Creek     174     174     225     304     304     297     281     334     60
Plus loss from Questar WMC                                               65     546
Less income from Roden     (145 )   (145 )         (290 )   (290 )                      
Plus distributions from Roden     228     228           355     355                        
Plus debt expense     29,132     16,346     17,573     51,100     22,922     17,363     12,631     10,882     8,699
Plus interest portion of rental expense     1,680     978     713     1,375     985     855     699     508     491
   
 
 
 
 
 
 
 
 
    $ 154,507   $ 145,183   $ 95,516   $ 153,833   $ 140,540   $ 79,655   $ 44,443   $ 54,349   $ 68,755
   
 
 
 
 
 
 
 
 
Fixed Charges                                                      
Debt expense   $ 29,132   $ 16,346   $ 17,573   $ 51,100   $ 22,922   $ 17,363   $ 12,631   $ 10,882   $ 8,699
Plus interest portion of rental expense     1,680     978     713     1,375     985     855     699     508     491
   
 
 
 
 
 
 
 
 
    $ 30,812   $ 17,324   $ 18,286   $ 52,475   $ 23,907   $ 18,218   $ 13,330   $ 11,390   $ 9,190
   
 
 
 
 
 
 
 
 
Ratio of Earnings to Fixed Charges     5.01     8.38     5.22     2.93     5.88     4.37     3.33     4.77     7.48

(1)
For purposes of this presentation, earnings represent income before income taxes and fixed charges. Fixed charges consist of total interest charges, amortization of debt issuance costs, and the interest portion of rental costs estimated at 50%.

(2)
Income before income taxes includes QMR's 50% share of pretax earnings of Blacks Fork.

(3)
Distributions from less than 50% owned are included in the calculation, while earnings are from these same enterprises are excluded.

(4)
The Pro forma ratio reflects the acquisition of Shenandoah Energy Inc as of January 1, 2000.



QuickLinks

Questar Market Resources, Inc. and Subsidiaries Ratio of Earnings to Fixed Charges (Unaudited)