EX-12.01 2 dex1201.htm STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Statement of Computation of Ratio of Earnings to Fixed Charges

Exhibit 12.01

NUSTAR ENERGY L.P.

STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Thousands of Dollars, Except Ratio)

 

     Three
Months
Ended
March 31,
    Years Ended December 31,  
     2009     2008     2007     2006     2005     2004  

Earnings:

            

Income from continuing operations before provision for income taxes and income from equity investees

   $ 43,568     $ 256,994     $ 154,913     $ 149,885     $ 110,069     $ 77,074  

Add:

            

Fixed charges

     25,994       113,959       91,594       75,829       46,211       21,625  

Amortization of capitalized Interest

     133       440       255       126       80       60  

Distributions from joint ventures

     1,500       2,835       544       5,268       4,657       1,373  

Less: Interest capitalized

     (481 )     (5,108 )     (5,995 )     (1,758 )     (1,008 )     (192 )
                                                

Total earnings

   $ 70,714     $ 369,120     $ 241,311     $ 229,350     $ 160,009     $ 99,940  
                                                

Fixed charges:

            

Interest expense (1)

   $ 20,314     $ 92,971     $ 77,584     $ 68,241     $ 41,616     $ 20,630  

Amortization of debt issuance costs

     224       815       1,030       726       622       407  

Interest capitalized

     481       5,108       5,995       1,758       1,008       192  

Rental expense interest factor (2)

     4,975       15,065       6,985       5,104       2,965       396  
                                                

Total fixed charges

   $ 25,994     $ 113,959     $ 91,594     $ 75,829     $ 46,211     $ 21,625  
                                                

Ratio of earnings to fixed charges

     2.7x       3.2x       2.6x       3.0x       3.5x       4.6x  
                                                

 

(1) The “Interest expense, net” reported in NuStar Energy L.P.’s consolidated statement of income for the three months ended March 31, 2009 includes investment income of $68,000.
(2) The interest portion of rental expense represents one-third of rents, which is deemed representative of the interest portion of rental expense.