EX-12 4 km-ex12toform10k_8260667.htm STATEMENT RE COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

KINDER MORGAN ENERGY PARTNERS, L.P. AND SUBSIDIARIES

EXHIBIT 12 – STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Dollars In millions except ratio amounts)

 

 

 

 

Year Ended December 31,

 

 

 

2008

 

2007

 

2006

 

2005

 

2004

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

Pre-tax income from continuing operations before

 

 

 

 

 

 

 

 

 

 

 

cumulative effect of a change in accounting principle

 

 

 

 

 

 

 

 

 

 

 

and before adjustment for minority interest and equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

earnings (including amortization of excess cost of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

equity investments) per statements of income

 

$

1,182.5

 

$

430.5

 

$

965.8

 

$

760.1

 

$

769.6

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

 

467.4

 

 

444.8

 

 

383.7

 

 

293.8

 

 

215.5

 

Amortization of capitalized interest

 

 

3.0

 

 

2.0

 

 

1.3

 

 

0.8

 

 

0.6

 

Distributed income of equity investees

 

 

158.0

 

 

101.6

 

 

66.3

 

 

61.1

 

 

63.9

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest capitalized from continuing operations

 

 

(48.6

)

 

(31.4

)

 

(20.3

)

 

(9.8

)

 

(6.3

)

Minority interest in pre-tax income of subsidiaries

 

 

(0.3

)

 

(0.5

)

 

(0.5

)

 

(0.4

)

 

(0.1

)

with no fixed charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income as adjusted

 

$

1,762.0

 

$

947.0

 

$

1,396.3

 

$

1,105.6

 

$

1,043.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges:

 

$

446.8

 

$

428.5

 

$

365.8

 

$

278.2

 

$

202.5

 

Interest and debt expense, net per statements of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

income (includes amortization of debt discount,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

premium, and debt issuance costs; excludes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

capitalized interest)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of rents representative of the interest factor

 

 

20.6

 

 

16.3

 

 

17.9

 

 

15.6

 

 

13.0

 

Fixed charges

 

$

467.4

 

$

444.8

 

$

383.7

 

$

293.8

 

$

215.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

 

3.77

 

 

2.13

 

 

3.64

 

 

3.76

 

 

4.84