EX-12.1 3 d936174dex121.htm EX-12.1 EX-12.1

EXHIBIT 12.1

ANADARKO PETROLEUM CORPORATION

CONSOLIDATED STATEMENT OF COMPUTATION OF RATIO OF

EARNINGS TO FIXED CHARGES

 

     Three Months
Ended March

31, 2015
(Unaudited)
    Years Ended December 31,
(Unaudited)
 
millions except ratio amounts      2014     2013     2012     2011     2010  

Income (loss) from continuing operations before income taxes

   $ (4,628   $ 54      $ 2,106      $ 3,565      $ (3,424   $ 1,641   

Equity (income) adjustment

     (16     (119     (64     (110     (102     (74

Fixed charges

     347       1,245        1,173        1,209        1,232        1,289   

Amortization of capitalized interest

     19       61        46        17        29        41   

Distributed income of equity investees

     28       121        25        33        34        11   

Capitalized interest

     (38     (201     (263     (221     (147     (128

Non-controlling interest in pre-tax income of subsidiaries that have not incurred fixed charges

     (3     (14     (11     (10     (7     (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Earnings

$ (4,291 $ 1,147    $ 3,012    $ 4,483    $ (2,385 $ 2,774   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense including capitalized interest

  254     974      930      954      984      999   

Interest expense included in other (income) expense

  9     36      37      42      38      39   

Estimated interest portion of rental expenditures

  84     235      206      213      210      251   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Charges

$ 347   $ 1,245    $ 1,173    $ 1,209    $ 1,232    $ 1,289   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Fixed Charges

  *     *      2.57      3.71      *      2.15   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* As a result of our net loss in the years ended December 31, 2014 and 2011 and the three months ended March 31, 2015, our earnings did not cover fixed charges by $98 million and $3,617 million for the years ended December 31, 2014 and 2011, respectively, and by $4,638 million for the three months ended March 31, 2015.

These ratios were computed by dividing earnings by fixed charges. For this purpose, earnings include income from continuing operations before income taxes, adjusted for: income or loss from equity investees, fixed charges to the extent they affect current year earnings, amortization of capitalized interest, distributed income of equity investees, and interest capitalized during the year. Fixed charges include interest expensed and capitalized, amortized premiums, discounts and capitalized expenses related to indebtedness, and estimates of interest within rental expenses.