Tallgrass Energy Partners, LP - FORM 10-Q - EX-12.1 - EXHIBIT 12.1 - May 3, 2017

Attached files

file filename
EX-32.2 - EXHIBIT 32.2 - Tallgrass Energy Partners, LPtep201733110qexhibit322.htm
EX-32.1 - EXHIBIT 32.1 - Tallgrass Energy Partners, LPtep201733110qexhibit321.htm
EX-31.2 - EXHIBIT 31.2 - Tallgrass Energy Partners, LPtep201733110qexhibit312.htm
EX-31.1 - EXHIBIT 31.1 - Tallgrass Energy Partners, LPtep201733110qexhibit311.htm
10-Q - 10-Q - Tallgrass Energy Partners, LPtep201733110q.htm

Exhibit 12.1
RATIO OF EARNINGS TO FIXED CHARGES
(in thousands, except ratio data)
The table below sets forth the calculation of Ratios of Earnings to Fixed Charges for the periods indicated.
 
TEP (1)
 
 
TEP Pre-Predecessor
 
Three Months Ended March 31, 2017
 
Year Ended December 31, 2016
 
Year Ended December 31, 2015
 
Year Ended December 31, 2014
 
Year Ended December 31, 2013
 
Period from November 12, 2012 to December 31, 2012
 
 
Period from January 1, 2012 to November 12, 2012
Earnings from continuing operations before fixed charges:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pre-tax income from continuing operations before earnings from unconsolidated affiliates
$
51,046

 
$
220,358

 
$
194,413

 
$
64,169

 
$
12,971

 
$
(1,889
)
 
 
$
51,775

Fixed charges
17,314

 
51,306

 
25,437

 
11,626

 
13,360

 
3,450

 
 
69

Amortization of capitalized interest
19

 
65

 
66

 
35

 
—

 
—

 
 
—

Distributed earnings from unconsolidated affiliates
20,740

 
54,449

 
3,096

 
1,280

 
—

 
—

 
 
—

less: Capitalized interest
(78
)
 
(471
)
 
(811
)
 
(1,025
)
 
(242
)
 
—

 
 
—

Earnings from continuing operations before fixed charges
$
89,041

 
$
325,707

 
$
222,201

 
$
76,085

 
$
26,089

 
$
1,561

 
 
$
51,844

Fixed charges:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net of capitalized interest
13,580

 
37,189

 
14,226

 
7,648

 
11,264

 
3,040

 
 
—

Capitalized interest
78

 
471

 
811

 
1,025

 
242

 
—

 
 
—

Estimate of interest within rental expense (33.3%)
2,529

 
10,032

 
8,615

 
1,574

 
109

 
14

 
 
69

Amortization of debt costs
1,127

 
3,614

 
1,785

 
1,379

 
1,745

 
396

 
 
—

Total fixed charges
$
17,314

 
$
51,306

 
$
25,437

 
$
11,626

 
$
13,360

 
$
3,450

 
 
$
69

Ratio of earnings to fixed charges (2)
5.14

 
6.35

 
8.74

 
6.54

 
1.95

 
—

(3) 
 
751.36

(1) 
TEP closed the acquisition of Trailblazer on April 1, 2014, the acquisition of a controlling 33.3% membership interest in Pony Express effective September 1, 2014, and the acquisitions of Terminals and NatGas effective January 1, 2017. As these acquisitions were considered transactions between entities under common control, and changes in reporting entity, financial information presented subsequent to November 13, 2012 and prior to the respective acquisition dates has been recast to include Trailblazer, the initial 33.3% of Pony Express, and Terminals and NatGas. TEP closed the acquisitions of an additional 33.3% and 31.3% membership interests in Pony Express effective March 1, 2015 and January 1, 2016, respectively, which represent transactions between entities under common control and acquisitions of noncontrolling interests. As a result, financial information for periods prior to March 1, 2015 and January 1, 2016 has not been recast to reflect the additional 33.3% and 31.3% membership interests.
(2) 
For purposes of determining the ratio of earnings to fixed charges, earnings are defined as pretax income or loss from continuing operations before earnings from unconsolidated affiliates, plus fixed charges, plus distributed earnings from unconsolidated affiliates, less capitalized interest. Fixed charges consist of interest expensed, capitalized interest, amortization of deferred loan costs, and an estimate of the interest within rental expense.

1


(3) 
As a result of the net loss for the period from November 12, 2012 to December 31, 2012, the ratio of earnings to fixed charges was less than 1:1. TEP would have needed to generate additional earnings of $1.9 million to achieve an earnings to fixed charges ratio of 1:1 for the period from November 12, 2012 to December 31, 2012.

2

Tallgrass Energy Partners, LP Reports