EX-12.1 3 ex12_1.htm EXHIBIT 12.1
EXHIBIT 12.1

ENTERPRISE PRODUCTS PARTNERS L.P.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in millions)

 
   For the Year Ended December 31,   
   
2013
      
2012
      
2011
      
2010
      
2009
  
Consolidated income
  
$
2,607.1
    
$
2,428.0
    
$
2,088.3
    
$
1,383.7
    
$
1,140.3
  
Add: Provision for (benefit from) taxes
    
57.5
      
(17.2
)
    
27.2
      
26.1
      
25.3
  
Less: Equity in earnings from unconsolidated affiliates
    
(167.3
)
    
(64.3
)
    
(46.4
)
    
(62.0
)
    
(92.3
)
Consolidated pre-tax income before equity in earnings from unconsolidated affiliates
    
2,497.3
      
2,346.5
      
2,069.1
      
1,347.8
      
1,073.3
  
Add:  Fixed charges
    
964.7
      
920.3
      
879.5
      
813.4
      
760.6
  
Amortization of capitalized interest
    
22.8
      
20.3
      
17.5
      
16.8
      
15.3
  
Distributed income of equity investees
    
251.6
      
116.7
      
156.4
      
191.9
      
169.3
  
Subtotal
    
3,736.4
      
3,403.8
      
3,122.5
      
2,369.9
      
2,018.5
  
Less:  Capitalized interest
    
(133.0
)
    
(116.8
)
    
(106.7
)
    
(47.2
)
    
(53.1
)
Net income attributable to noncontrolling interests
    
(10.2
)
    
(8.1
)
    
(20.5
)
    
(25.5
)
    
(26.4
)
Total earnings
  
$
3,593.2
    
$
3,278.9
    
$
2,995.3
    
$
2,297.2
    
$
1,939.0
  
Fixed charges:
                                        
Interest expense
  
$
802.5
    
$
771.8
    
$
744.1
    
$
741.9
    
$
687.3
  
Capitalized interest
    
133.0
      
116.8
      
106.7
      
47.2
      
53.1
  
Interest portion of rental expense
    
29.2
      
31.7
      
28.7
      
24.3
      
20.2
  
Total
  
$
964.7
    
$
920.3
    
$
879.5
    
$
813.4
    
$
760.6
  
Ratio of earnings to fixed charges
    
3.7
x
    
3.6
x
    
3.4
x
    
2.8
x
    
2.6
x
 
These computations take into account our consolidated operations and the distributed income from our equity method investees.  For purposes of these calculations, “earnings” is the amount resulting from adding and subtracting the following items:

Add the following, as applicable:

· consolidated pre-tax income from continuing operations before adjustment for income or loss from equity investees;
· fixed charges;
· amortization of capitalized interest;
· distributed income of equity investees; and
· our share of pre-tax losses of equity investees for which charges arising from guarantees are included in fixed charges.

From the subtotal of the added items, subtract the following, as applicable:

· interest capitalized;
· preference security dividend requirements of consolidated subsidiaries; and
· the noncontrolling interests in pre-tax income of subsidiaries that have not incurred fixed charges.

The term “fixed charges” means the sum of the following:  interest expensed and capitalized; amortized premiums, discounts and capitalized expenses related to indebtedness; an estimate of the interest within rental expense; and preference security dividend requirements of consolidated subsidiaries.