EX-12.1 5 d407018dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

ONEOK, Inc.

Computation of Ratio of Earnings to Fixed Charges

 

     Three Months
Ended March 31,
     Years Ended December 31,         

(Unaudited)

   2017      2016      2015      2014      2013      2012  
     (Thousands of dollars)         

Fixed charges, as defined

                 

Interest on long-term debt

   $ 104,109      $ 438,915      $ 432,234      $ 380,441      $ 374,520      $ 326,206  

Other interest

     11,584        32,385        13,330        4,127        10,397        12,045  

Amortization of debt discount, premium and expense

     2,210        8,943        7,795        6,652        7,064        5,830  

Interest on lease agreements

     280        1,150        962        275        1,494        539  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed charges

     118,183        481,393        454,321        391,495        393,475        344,620  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before income taxes and undistributed income of equity method investees

     245,096        958,659        670,762        854,181        709,825        823,710  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings available for fixed charges

   $ 363,279      $ 1,440,052      $ 1,125,083      $ 1,245,676      $ 1,103,300        1,168,330  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges

     3.07x        2.99x        2.48x        3.18x        2.80x        3.39x  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

For purposes of computing the ratio of earnings to fixed charges, “earnings” consists of pretax income from continuing operations before adjustment for income or loss from equity investees plus fixed charges and distributed income of equity investees, less interest capitalized. “Fixed charges” consists of interest charges, the amortization of debt discounts and issue costs and the representative interest portion of operating leases.