EX-12.1 3 d888970dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

QEP Resources, Inc.

Ratio of Earnings to Fixed Charges

 

     Year Ended December 31,  
     2014     2013     2012     2011     2010  

Earnings

          

Income from continuing operations before income taxes and adjustment for income or loss from equity investees

   $ (642.0   $ 112.2      $ 0.5      $ 183.6      $ 321.0   

Add (deduct):

          

Fixed charges

     175.6        167.8        128.7        95.7        89.8   

Distributed income from equity investees

     0.3        0.2        0.1        0.1        0.2   

Capitalized interest

     —          (2.0     (3.4     (3.0     (3.1

Total earnings

   $ (466.1   $ 278.2      $ 125.9      $ 276.4      $ 407.9   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges

Interest expense

$ 172.9    $ 163.3    $ 122.9    $ 90.0    $ 84.4   

Capitalized interest

  —        2.0      3.4      3.0      3.1   

Estimate of the interest within rental expense

  2.7      2.5      2.4      2.7      2.3   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Charges

$ 175.6    $ 167.8    $ 128.7    $ 95.7    $ 89.8   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Fixed Charges

  (2.7   1.7      1.0      2.9      4.5