EXHIBIT 12.1
TESORO PETROLEUM CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND EARNINGS
TO COMBINED FIXED CHARGES PLUS PREFERRED STOCK DIVIDEND REQUIREMENTS
(DOLLARS IN THOUSANDS)
<Table>
<Caption>
Six Months
Years Ended December 31, Ended
---------------------------------------------------- June 30,
1997 1998 1999 2000 2001 2002
---------------------------------------------------- ------------
EARNINGS:
Earnings (Loss) from continuing operations before
income taxes and extraordinary loss ..................... $ 3,400 $ 12,100 $ 51,200 $123,500 $146,900 $(122,600)
Interest expense, net of capitalized interest (a) ......... 8,100 24,790 36,710 31,720 51,630 70,930
Amortization of debt discount ............................. -- 100 215 235 260 140
Amortization of debt issuance costs ....................... -- 310 675 745 910 830
Estimated interest portion of rents (b) ................... 12,400 17,400 22,400 19,800 17,010 10,255
---------------------------------------------------- ---------
Total Earnings ...................................... $ 23,900 $ 54,700 $111,200 $176,000 $216,710 $ (40,445)
---------------------------------------------------- ---------
FIXED CHARGES:
Interest expense whether expensed or capitalized (a) ....... $ 8,500 $ 24,890 $ 37,310 $ 32,420 $ 56,730 $ 72,215
Amortization of debt discount .............................. -- 100 215 235 260 140
Amortization of debt issuance costs ........................ -- 310 675 745 910 830
Estimated interest portion of rents (b) .................... 12,400 17,400 22,400 19,800 17,010 10,255
---------------------------------------------------- ---------
Total Fixed Charges .................................. $ 20,900 $ 42,700 $ 60,600 $ 53,200 $ 74,910 $ 83,440
---------------------------------------------------- ---------
PREFERRED DIVIDEND REQUIREMENTS (c) .......................... -- 9,554 19,078 20,202 10,000 --
RATIO OF EARNINGS TO FIXED CHARGES ........................... 1.14 1.28 1.83 3.31 2.89 *
==================================================== ========
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND
PREFERRED STOCK DIVIDEND REQUIREMENTS ...................... 1.14 1.05 1.40 2.40 2.55 *
==================================================== ========
</Table>
* For the six months ended June 30, 2002, fixed charges exceeded earnings
by $123.9 million.
(a) Includes interest expense and financing costs.
(b) For a majority of the marine charter leases the interest portion of rents
was estimated by using the Company's incremental borrowing rate in effect at the
inception of the leases. For the remaining leases, interest expense was
estimated by using one third of the rental payments. Total rental expense
including marine charters was approximately $45 million, $54 million, $64
million, $60 million and $66 million for the years ended 1997, 1998, 1999, 2000
and 2001, respectively, and $44 million for the six months ended June 30, 2002.
(c) Represents the amount of pretax earnings that was required to pay the
dividends on preferred stock outstanding during the periods presented.