QuickLinks -- Click here to rapidly navigate through this document
Copano Energy, L.L.C. and Subsidiaries
Computation of Ratio of Earnings to Fixed Charges
(In Thousands)
| Six Months ended June 30, 2012 | Year ended December 31, | ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
Earnings: | ||||||||||||||||||||||
Net income (loss) | $ | (126,553 | ) | $ | (156,312 | ) | $ | (8,681 | ) | $ | 23,158 | $ | 58,213 | $ | 63,175 | $ | 65,114 | |||||
Income taxes | 932 | 1,502 | 931 | 794 | 1,249 | 1,714 | — | |||||||||||||||
Equity in earnings from unconsolidated affiliates | 102,291 | 145,324 | 20,480 | (4,600 | ) | (6,889 | ) | (2,850 | ) | (1,297 | ) | |||||||||||
Pre-tax income from continuing operations | (23,330 | ) | (9,486 | ) | 12,730 | 19,352 | 52,573 | 62,039 | 63,817 | |||||||||||||
Fixed charges | 32,932 | 57,446 | 57,423 | 60,069 | 69,339 | 30,753 | 34,011 | |||||||||||||||
Amortization of capitalized interest | 1,165 | 1,078 | 259 | 427 | 259 | 85 | 38 | |||||||||||||||
Distributions from unconsolidated affiliates | 22,514 | 35,471 | 25,955 | 29,684 | 25,830 | 4,382 | — | |||||||||||||||
Capitalized interest | (3,486 | ) | (9,675 | ) | (3,355 | ) | (3,362 | ) | (3,471 | ) | (932 | ) | (693 | ) | ||||||||
Earnings for ratio calculation | $ | 29,795 | $ | 74,834 | $ | 93,012 | $ | 106,170 | $ | 144,530 | $ | 96,327 | $ | 97,173 | ||||||||
Fixed charges: | ||||||||||||||||||||||
Interest and other financing costs | $ | 29,026 | $ | 47,187 | $ | 53,605 | $ | 55,836 | $ | 64,978 | $ | 29,351 | $ | 32,904 | ||||||||
Capitalized interest | 3,486 | 9,675 | 3,355 | 3,362 | 3,471 | 932 | 693 | |||||||||||||||
Interest portion of operating leases | 420 | 584 | 463 | 871 | 890 | 470 | 414 | |||||||||||||||
Total fixed charges | $ | 32,932 | $ | 57,446 | 57,423 | $ | 60,069 | $ | 69,339 | $ | 30,753 | $ | 34,011 | |||||||||
Ratio of earnings to fixed charges | (1) | 1.3x | 1.6x | 1.8x | 2.1x | 3.1x | 2.9x | |||||||||||||||
- (1)
- Earnings were inadequate to cover fixed charges for the six months ended June 30, 2012 by $3.1 million.
Copano Energy, L.L.C. and Subsidiaries Computation of Ratio of Earnings to Fixed Charges (In Thousands)