EX-12.01 3 dex1201.htm STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Statement of Computation of Ratio of Earnings to Fixed Charges

Exhibit 12.01

NUSTAR ENERGY L.P.

STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Thousands of Dollars, Except Ratio)

 

     Year Ended December 31,  
     2010     2009     2008     2007     2006  

Earnings:

          

Income from continuing operations before provision for income taxes and income from equity investees

   $ 240,211      $ 225,791      $ 256,994      $ 154,913      $ 149,885   

Add:

          

Fixed charges

     103,390        102,781        113,959        91,594        75,829   

Amortization of capitalized Interest

     642        553        440        255        126   

Distributions from joint ventures

     9,625        9,700        2,835        544        5,268   

Less: Interest capitalized

     (3,701     (1,650     (5,108     (5,995     (1,758
                                        

Total earnings

   $ 350,167      $ 337,175      $ 369,120      $ 241,311      $ 229,350   
                                        

Fixed charges:

          

Interest expense (1)

   $ 77,343      $ 78,622      $ 92,971      $ 77,584      $ 68,241   

Amortization of debt issuance costs

     1,118        910        815        1,030        726   

Interest capitalized

     3,701        1,650        5,108        5,995        1,758   

Rental expense interest factor (2)

     21,228        21,599        15,065        6,985        5,104   
                                        

Total fixed charges

   $ 103,390      $ 102,781      $ 113,959      $ 91,594      $ 75,829   
                                        

Ratio of earnings to fixed charges

     3.4     3.3     3.2     2.6     3.0
                                        

 

(1) The “Interest expense, net” reported in NuStar Energy L.P.’s consolidated statement of income for the years ended December 31, 2010, 2009, and 2008 includes investment income of $0.2 million, $0.1 million, and $3.0 million, respectively.
(2) The interest portion of rental expense represents one-third of rents, which is deemed representative of the interest portion of rental expense.