EX-12.1 3 d510865dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

HESS CORPORATION AND CONSOLIDATED SUBSIDIARIES

RATIO OF EARNINGS TO FIXED CHARGES

 

     YEARS ENDED DECEMBER 31,  
     2017     2016     2015     2014     2013  

Earnings

          

Consolidated income / (loss) from continuing operations before income taxes

   $ (5,778   $ (3,854   $ (4,258   $ 2,436     $ 4,601  

Add: Fixed charges (excluding capitalized interest)

     361       401       425       374       488  

Add: Amortization of capitalized interest

     39       33       61       26       25  

Add: Distributed earnings of equity investees

     —         —         —         —         3  

Less: (Earnings) / losses of equity investees

     —         —         40       84       (17

Less: Pretax noncontrolling interests in (income) loss of consolidated subsidiaries with no fixed charges

     —         —         —         —         (177
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings (deficit)

   $ (5,378   $ (3,420   $ (3,732   $ 2,920     $ 4,923  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges

          

Interest expense (a)

   $ 325     $ 338     $ 341     $ 323     $ 416  

Interest capitalized

     86       61       45       76       60  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest incurred (including amortization of debt discount)

     411       399       386       399       476  

Portion of rent expense representative of interest (b)

     36       63       84       51       72  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

   $ 447     $ 462     $ 470     $ 450     $ 548  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Fixed Charges

     —    (e)      —   (d)      —   (c)      6.5       9.0  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Preferred stock dividends

     46       41       —         —         —    

Combined fixed charges and preferred stock dividends

   $ 493     $ 503     $ 470     $ 450     $ 548  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends

     —   (i)      —   (h)      —    (g)(f)      6.5 (f)      9.0 (f) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Includes amortization of debt issue costs and discounts or premiums, and excludes interest expense on FIN 48 liabilities included as a component of income tax expense.
(b) Represents management’s estimate of the interest portion of rent expense.
(c) The earnings to fixed charges ratio for 2015 was less than one. The deficiency to achieve a ratio of one was $4,202 million that is comprised of a deficit of $3,732 million and fixed charges of $470 million.
(d) The earnings to fixed charges ratio for 2016 was less than one. The deficiency to achieve a ratio of one was $3,882 million that is comprised of a deficit of $3,420 million and fixed charges of $462 million.
(e) The earnings to fixed charges ratio for 2017 was less than one. The deficiency to achieve a ratio of one was $5,825 million that is comprised of a deficit of $5,378 million and fixed charges of $447 million.
(f) No preferred stock was outstanding for the years ended December 31, 2015, 2014 and 2013 and, accordingly, our ratio of earnings to combined fixed charges and preferred stock dividends is the same as our ratio of earnings to fixed charges for such period.
(g) See footnote (c) above.
(h) The earnings to combined fixed charges and preferred stock dividends ratio for 2016 was less than one. The deficiency to achieve a ratio of one was $3,923 million that is comprised of a deficit of $3,420 million and combined fixed charges and preferred stock dividends of $503 million.
(i) The earnings to combined fixed charges and preferred stock dividends ratio for 2017 was less than one. The deficiency to achieve a ratio of one was $5,871 million that is comprised of a deficit of $5,378 million and combined fixed charges and preferred stock dividends of $493 million.