EX-12.01 2 ns2q1210-qex1201.htm STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES NS 2Q12 10-Q EX12.01


 
Exhibit 12.01
NUSTAR ENERGY L.P.
STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Thousands of Dollars, Except Ratio)
 
 
Six Months
 
 
 
Ended
 
 
 
 
 
 
 
 
 
 
 
June 30,
 
Years Ended December 31,
 
2012
 
2011
 
2010
 
2009
 
2008
 
2007
Earnings:
 
 
 
 
 
 
 
 
 
 
 
Income from continuing operations
before provision for income taxes and income from equity investees
$
(205,591
)
 
$
227,022

 
$
240,211

 
$
225,791

 
$
256,994

 
$
154,913

Add:
 
 
 
 
 
 
 
 
 
 
 
Fixed charges
62,523

 
113,220

 
103,390

 
102,781

 
113,959

 
91,594

Amortization of capitalized interest
477

 
793

 
642

 
553

 
440

 
255

Distributions from joint ventures
3,266

 
14,374

 
9,625

 
9,700

 
2,835

 
544

Less: Interest capitalized
(4,114
)
 
(5,388
)
 
(3,701
)
 
(1,650
)
 
(5,108
)
 
(5,995
)
Total earnings
$
(143,439
)
 
$
350,021

 
$
350,167

 
$
337,175

 
$
369,120

 
$
241,311

Fixed charges:
 
 
 
 
 
 
 
 
 
 
 
Interest expense (a)
$
45,573

 
$
82,758

 
$
77,343

 
$
78,622

 
$
92,971

 
$
77,584

Amortization of debt issuance
costs
1,089

 
1,738

 
1,118

 
910

 
815

 
1,030

Interest capitalized
4,114

 
5,388

 
3,701

 
1,650

 
5,108

 
5,995

Rental expense interest factor (b)
11,747

 
23,336

 
21,228

 
21,599

 
15,065

 
6,985

Total fixed charges
$
62,523

 
$
113,220

 
$
103,390

 
$
102,781

 
$
113,959

 
$
91,594

Ratio of earnings to fixed charges
(c)

 
3.1x

 
3.4x

 
3.3x

 
3.2x

 
2.6x


 
(a)
The “Interest expense, net” reported in NuStar Energy L.P.'s consolidated statement of income for the six months ended
June 30, 2012 includes investment income of $0.5 million.
(b)
The interest portion of rental expense represents one-third of rents, which is deemed representative of the interest portion of rental expense.
(c)
For the six months ended June 30, 2012, earnings were insufficient to cover fixed charges by $77.9 million. The deficiency included the effect of a $266.4 million pre-tax impairment loss resulting from the write-down of the carrying value of our long-lived assets related to our asphalt operations, including fixed assets, goodwill, intangible assets and other long-term assets.