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, |
||||||||||||||||||||||||||||||
| 2008 |
2007 |
2006 |
2005 |
2004 |
||||||||||||||||||||||||||
| Earnings: |
||||||||||||||||||||||||||||||
| Income from continuing operations before provision for income taxes and income from equity investees |
$ | 256,994 | $ | 154,913 | $ | 149,885 | $ | 110,069 | $ | 77,074 | ||||||||||||||||||||
| Add: |
||||||||||||||||||||||||||||||
| Fixed charges |
113,959 | 91,594 | 75,829 | 46,211 | 21,625 | |||||||||||||||||||||||||
| Amortization of capitalized Interest |
440 | 255 | 126 | 80 | 60 | |||||||||||||||||||||||||
| Distributions from joint ventures |
2,835 | 544 | 5,268 | 4,657 | 1,373 | |||||||||||||||||||||||||
| Less: Interest capitalized |
(5,108 | ) | (5,995 | ) | (1,758 | ) | (1,008 | ) | (192 | ) | ||||||||||||||||||||
| Total earnings |
$ | 369,120 | $ | 241,311 | $ | 229,350 | $ | 160,009 | $ | 99,940 | ||||||||||||||||||||
| Fixed charges: |
||||||||||||||||||||||||||||||
| Interest expense (1) |
$ | 92,971 | $ | 77,584 | $ | 68,241 | $ | 41,616 | $ | 20,630 | ||||||||||||||||||||
| Amortization of debt issuance costs |
815 | 1,030 | 726 | 622 | 407 | |||||||||||||||||||||||||
| Interest capitalized |
5,108 | 5,995 | 1,758 | 1,008 | 192 | |||||||||||||||||||||||||
| Rental expense interest factor (2) |
15,065 | 6,985 | 5,104 | 2,965 | 396 | |||||||||||||||||||||||||
| Total fixed charges |
$ | 113,959 | $ | 91,594 | $ | 75,829 | $ | 46,211 | $ | 21,625 | ||||||||||||||||||||
| Ratio of earnings to fixed charges |
3.2x | 2.6x | 3.0x | 3.5x | 4.6x | |||||||||||||||||||||||||
| (1) | The Interest expense, net reported in NuStar Energy L.P.s consolidated statements of income for the years ended December 31, 2008, 2007 and 2006 includes investment income of $2,968,000, $2,098,000 and $2,701,000, respectively. |
| (2) | The interest portion of rental expense represents one-third of rents, which is deemed representative of the interest portion of rental expense. |