Enterprise Products Partners (EPD) 10-K 2016 FY Annual report

EXHIBIT 12.1

ENTERPRISE PRODUCTS PARTNERS L.P.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Dollars in millions)

		For the Year Ended December 31,
		2016			2015			2014			2013			2012
Consolidated income		$	2,553.0		$	2,558.4		$	2,833.5		$	2,607.1		$	2,428.0
Add:	Provision for (benefit from) taxes		23.4			(2.5	)		23.1			57.5			(17.2	)
Less:	Equity in earnings from unconsolidated   affiliates		(362.0	)		(373.6	)		(259.5	)		(167.3	)		(64.3	)
Consolidated pre-tax income before equity in earnings    from unconsolidated affiliates			2,214.4			2,182.3			2,597.1			2,497.3			2,346.5
Add:	Fixed charges		1,187.5			1,145.7			1,030.3			964.7			920.3
Amortization of capitalized interest			27.4			26.2			25.1			22.8			20.3
Distributed income of equity investees			380.5			462.1			375.1			251.6			116.7
Subtotal			3,809.8			3,816.3			4,027.6			3,736.4			3,403.8
Less:	Capitalized interest		(168.2	)		(149.1	)		(77.9	)		(133.0	)		(116.8	)
Net income attributable to noncontrolling   interests			(39.9	)		(37.2	)		(46.1	)		(10.2	)		(8.1	)
Total earnings		$	3,601.7		$	3,630.0		$	3,903.6		$	3,593.2		$	3,278.9
Fixed charges:
Interest expense		$	982.6		$	961.8		$	921.0		$	802.5		$	771.8
Capitalized interest			168.2			149.1			77.9			133.0			116.8
Interest portion of rental expense			36.7			34.8			31.4			29.2			31.7
Total		$	1,187.5		$	1,145.7		$	1,030.3		$	964.7		$	920.3
Ratio of earnings to fixed charges			3.0x			3.2x			3.8x			3.7x			3.6x

These computations take into account our consolidated operations and the distributed income from our equity method investees.  For purposes of these calculations, “earnings” is the amount resulting from adding and subtracting the following items:

Add the following, as applicable:

· consolidated pre-tax income from continuing operations before adjustment for income or loss from equity investees;

· fixed charges;

· amortization of capitalized interest;

· distributed income of equity investees; and

· our share of pre-tax losses of equity investees for which charges arising from guarantees are included in fixed charges.

From the subtotal of the added items, subtract the following, as applicable:

· interest capitalized;

· preference security dividend requirements of consolidated subsidiaries; and

· the noncontrolling interests in pre-tax income of subsidiaries that have not incurred fixed charges.

The term “fixed charges” means the sum of the following:  interest expensed and capitalized; amortized premiums, discounts and capitalized expenses related to indebtedness; an estimate of the interest within rental expense; and preference security dividend requirements of consolidated subsidiaries.