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)

 

     Six Months Ended
June 30,
2009
    Year Ended December 31,  
       2008     2007     2006     2005     2004  

Earnings:

            

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

   $ 126,619      $ 256,994      $ 154,913      $ 149,885      $ 110,069      $ 77,074   

Add:

            

Fixed charges

     52,011        113,959        91,594        75,829        46,211        21,625   

Amortization of capitalized Interest

     270        440        255        126        80        60   

Distributions from joint ventures

     4,000        2,835        544        5,268        4,657        1,373   

Less: Interest capitalized

     (923     (5,108     (5,995     (1,758     (1,008     (192
                                                

Total earnings

   $ 181,977      $ 369,120      $ 241,311      $ 229,350      $ 160,009      $ 99,940   
                                                

Fixed charges:

            

Interest expense (1)

   $ 40,389      $ 92,971      $ 77,584      $ 68,241      $ 41,616      $ 20,630   

Amortization of debt issuance costs

     451        815        1,030        726        622        407   

Interest capitalized

     923        5,108        5,995        1,758        1,008        192   

Rental expense interest factor (2)

     10,248        15,065        6,985        5,104        2,965        396   
                                                

Total fixed charges

   $ 52,011      $ 113,959      $ 91,594      $ 75,829      $ 46,211      $ 21,625   
                                                

Ratio of earnings to fixed charges

     3.5     3.2     2.6     3.0     3.5     4.6
                                                

 

(1) The “Interest expense, net” reported in NuStar Energy L.P.’s consolidated statement of income for the six months ended June 30, 2009 includes investment income of $105,000.
(2) The interest portion of rental expense represents one-third of rents, which is deemed representative of the interest portion of rental expense.