Crestwood Equity Partners LP - FORM 10-K - EX-12.1 - EXHIBIT 12.1 - February 24, 2017

Attached files

file filename
EX-32.4 - EXHIBIT 32.4 - Crestwood Equity Partners LPcmlp-ex324xq42016.htm
EX-32.3 - EXHIBIT 32.3 - Crestwood Equity Partners LPcmlp-ex323xq42016.htm
EX-32.2 - EXHIBIT 32.2 - Crestwood Equity Partners LPceqp-ex322xq42016.htm
EX-32.1 - EXHIBIT 32.1 - Crestwood Equity Partners LPceqp-ex321xq42016.htm
EX-31.4 - EXHIBIT 31.4 - Crestwood Equity Partners LPcmlp-ex314xq42016.htm
EX-31.3 - EXHIBIT 31.3 - Crestwood Equity Partners LPcmlp-ex313xq42016.htm
EX-31.2 - EXHIBIT 31.2 - Crestwood Equity Partners LPceqp-ex312xq42016.htm
EX-31.1 - EXHIBIT 31.1 - Crestwood Equity Partners LPceqp-ex311xq42016.htm
EX-23.2 - EXHIBIT 23.2 - Crestwood Equity Partners LPexhibit232cmlpconsent20161.htm
EX-23.1 - EXHIBIT 23.1 - Crestwood Equity Partners LPexhibit231ceqpconsent20161.htm
EX-21.1 - EXHIBIT 21.1 - Crestwood Equity Partners LPceqp201610-kxexhibit21.htm
EX-12.2 - EXHIBIT 12.2 - Crestwood Equity Partners LPexhibit122ratioofearningst.htm
10-K - 10-K - Crestwood Equity Partners LPcrestwood-10k2016.htm
Exhibit 12.1


CRESTWOOD EQUITY PARTNERS LP
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(in millions, except for ratio)

 
For the Years Ended December 31,
 
2016
 
2015
 
2014
 
2013
 
2012
Earnings:
 
 
 
 
 
 
 
 
 
Pre-tax (loss) income from continuing operations before adjustment for non-controlling interest and equity earnings (including amortization of excess cost of equity investment) per statements of income
$
(223.3
)
 
$
(2,305.1
)
 
$
(9.3
)
 
$
(49.6
)
 
$
25.6

Add:
 
 
 
 
 
 
 
 
 
Fixed charges
134.3

 
155.1

 
148.7

 
86.7

 
38.4

Amortized capitalized interest
0.4

 
0.4

 
0.2

 
0.1

 
0.1

Distributed income of equity investees
39.0

 
—

 
—

 
—

 
—

Less:
 
 
 
 
 
 
 
 
 
Capitalized interest
(0.7
)
 
(2.5
)
 
(7.7
)
 
(3.4
)
 
(0.2
)
Non-controlling interest in pre-tax income of subsidiary with no fixed charges(1)
(24.2
)
 
(23.1
)
 
(16.8
)
 
(4.9
)
 
—

Total earnings available for fixed charges
$
(74.5
)
 
$
(2,175.2
)
 
$
115.1

 
$
28.9

 
$
63.9

 
 
 
 
 
 
 
 
 
 
Fixed charges:
 
 
 
 
 
 
 
 
 
   Interest and debt expense
125.8

 
142.6

 
134.8

 
81.3

 
36.0

   Interest component of rent
8.5

 
12.5

 
13.9

 
5.4

 
2.4

   Total fixed charges
$
134.3

 
$
155.1

 
$
148.7

 
$
86.7

 
$
38.4

 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges(2)
—

(3 
) 
—

(3 
) 
—

(3 
) 
—

(3 
) 
1.7


(1)
Dividend requirement of preferred securities issued by our consolidated subsidiary was paid in units and therefore were not considered a fixed charge for purposes of this computation.
(2)
For purposes of computing the ratio of earnings to fixed charges, "earnings" consists of pretax income from continuing operations before adjustment for non-controlling interest and income from equity investee plus fixed charges (excluding capitalized interest) and amortized capitalized interest. "Fixed charges" represents interest incurred (whether expensed or capitalized), amortization of debt costs and that portion of rental expense on operating leases deemed to be the equivalent of interest.
(3)
Earnings for the years ended December 31, 2016, 2015, 2014 and 2013 were inadequate to cover fixed charges by approximately $208.8 million,$2,330.3 million, $33.6 million and $57.8 million.

Crestwood Equity Partners LP Reports