EX-12.1 4 a2211427zex-12_1.htm EX-12.1
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1

Copano Energy, L.L.C. and Subsidiaries
Computation of Ratio of Earnings to Fixed Charges
(In Thousands)

 
  Six Months
ended
June 30,
2012
  Year ended December 31,  
 
  2011   2010   2009   2008   2007   2006  

Earnings:

                                           

Net income (loss)

  $ (126,553 ) $ (156,312 ) $ (8,681 ) $ 23,158   $ 58,213   $ 63,175   $ 65,114  

Income taxes

    932     1,502     931     794     1,249     1,714      

Equity in earnings from unconsolidated affiliates

    102,291     145,324     20,480     (4,600 )   (6,889 )   (2,850 )   (1,297 )
                               

Pre-tax income from continuing operations

    (23,330 )   (9,486 )   12,730     19,352     52,573     62,039     63,817  

Fixed charges

    32,932     57,446     57,423     60,069     69,339     30,753     34,011  

Amortization of capitalized interest

    1,165     1,078     259     427     259     85     38  

Distributions from unconsolidated affiliates

    22,514     35,471     25,955     29,684     25,830     4,382      

Capitalized interest

    (3,486 )   (9,675 )   (3,355 )   (3,362 )   (3,471 )   (932 )   (693 )
                               

Earnings for ratio calculation

  $ 29,795   $ 74,834   $ 93,012   $ 106,170   $ 144,530   $ 96,327   $ 97,173  
                               

Fixed charges:

                                           

Interest and other financing costs

  $ 29,026   $ 47,187   $ 53,605   $ 55,836   $ 64,978   $ 29,351   $ 32,904  

Capitalized interest

    3,486     9,675     3,355     3,362     3,471     932     693  

Interest portion of operating leases

    420     584     463     871     890     470     414  
                               

Total fixed charges

  $ 32,932   $ 57,446     57,423   $ 60,069   $ 69,339   $ 30,753   $ 34,011  
                               

Ratio of earnings to fixed charges

      (1)   1.3x     1.6x     1.8x     2.1x     3.1x     2.9x  
                               

(1)
Earnings were inadequate to cover fixed charges for the six months ended June 30, 2012 by $3.1 million.



QuickLinks

Copano Energy, L.L.C. and Subsidiaries Computation of Ratio of Earnings to Fixed Charges (In Thousands)