EX-12.1 3 ex12_1.htm EXHIBIT 12.1 ex12_1.htm

Exhibit 12

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,
 
                               
   
2009
   
2008
   
2007
   
2006
   
2005
 
Earnings:
                             
Pre-tax income from continuing operations before cumulative effect of a change in accounting principle and before adjustment for noncontrolling interests and equity earnings (including amortization of excess cost of equity investments) per statements of income
  $ 1,155.6     $ 1,182.5     $ 430.5     $ 965.8     $ 760.1  
Add:
                                       
Fixed charges
    482.9       467.4       444.8       383.7       293.8  
Amortization of capitalized interest
    3.8       3.0       2.0       1.3       0.8  
Distributed income of equity investees
    234.5       158.0       101.6       66.3       61.1  
Less:
                                       
Interest capitalized from continuing operations
    (32.9 )     (48.6 )     (31.4 )     (20.3 )     (9.8 )
Noncontrolling interest in pre-tax income of subsidiaries with no fixed charges
    (0.2 )     (0.3 )     (0.5 )     (0.5 )     (0.4 )
Income as adjusted
  $ 1,843.7     $ 1,762.0     $ 947.0     $ 1,396.3     $ 1,105.6  
                                         
                                         
Fixed charges:
                                       
Interest and debt expense, net per statements of income (includes amortization of debt discount, premium, and debt issuance costs; excludes capitalized interest)
  $ 464.4     $ 446.8     $ 428.5     $ 365.8     $ 278.2  
Add:
                                       
Portion of rents representative of the interest factor
    18.5       20.6       16.3       17.9       15.6  
Fixed charges
  $ 482.9     $ 467.4     $ 444.8     $ 383.7     $ 293.8  
                                         
Ratio of earnings to fixed charges
    3.82       3.77       2.13       3.64       3.76