EX-12.01 4 ns2016ex1201.htm EXHIBIT 12.01 Exhibit


Exhibit 12.01
NUSTAR ENERGY L.P.
STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Thousands of Dollars, Except Ratio Data)
 
 
Years Ended December 31,
 
2016
 
2015
 
2014
 
2013
 
2012
Earnings:
 
 
 
 
 
 
 
 
 
Income (loss) from continuing
operations before provision for
income taxes and income from
equity investees
$
161,976

 
$
320,658

 
$
220,174

 
$
(132,786
)
 
$
(132,173
)
Add:
 
 
 
 
 
 
 
 
 
Fixed charges
156,010

 
150,661

 
153,236

 
149,090

 
122,286

Amortization of capitalized interest
1,722

 
1,573

 
1,385

 
1,216

 
1,012

Distributions from joint ventures

 
2,500

 
7,587

 
7,956

 
6,364

Less:
 
 
 
 
 
 
 
 
 
Interest capitalized
(3,414
)
 
(5,549
)
 
(5,667
)
 
(4,501
)
 
(7,737
)
Preferred distributions
(1,925
)
 

 

 

 

Total earnings
$
314,369

 
$
469,843

 
$
376,715

 
$
20,975

 
$
(10,248
)
Fixed charges:
 
 
 
 
 
 
 
 
 
Interest expense, net
$
138,350

 
$
131,868

 
$
132,281

 
$
127,119

 
$
90,535

Interest capitalized
3,414

 
5,549

 
5,667

 
4,501

 
7,737

Rental expense interest factor (a)
12,321

 
13,244

 
15,288

 
17,470

 
24,014

Preferred distributions
1,925

 

 

 

 

Total fixed charges plus preferred
     distributions
$
156,010

 
$
150,661

 
$
153,236

 
$
149,090

 
$
122,286

Ratio of earnings to fixed charges
2.0x

 
3.1x

 
2.5x

 
(b)

 
(c)


 
(a)
The interest portion of rental expense represents one-third of rents, which is deemed representative of the interest portion of rental expense.
(b)
For the year ended December 31, 2013, earnings were insufficient to cover fixed charges by $128.1 million. The deficiency included a goodwill impairment loss of $304.5 million related to the Statia terminals reporting unit.
(c)
For the year ended December 31, 2012, earnings were insufficient to cover fixed charges by $132.5 million. The deficiency included the effect of $271.8 million of impairment losses mainly resulting from the write-down of the carrying value of our long-lived assets related to our asphalt operations, including fixed assets, goodwill, intangible assets and other long-term assets.