Eversource Energy and Subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exhibit 12 | |
Ratio of Earnings to Fixed Charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| March 31, |
| For the Years Ended December 31, | |||||||||||||||
(Thousands of Dollars) | 2016 |
| 2015 |
| 2014 |
| 2013 |
| 2012 (a) |
| 2011 | |||||||
Earnings, as defined: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| Net income | $ | 246,033 |
| $ | 886,004 |
| $ | 827,065 |
| $ | 793,689 |
| $ | 533,077 |
| $ | 400,513 |
| Income tax expense |
| 146,302 |
|
| 539,967 |
|
| 468,297 |
|
| 426,941 |
|
| 274,926 |
|
| 170,953 |
| Equity in earnings of regional equity investees |
| 181 |
|
| (883) |
|
| (1,044) |
|
| (1,318) |
|
| (1,154) |
|
| (671) |
| Dividends received from regional equity investees |
| - |
|
| - |
|
| - |
|
| 582 |
|
| 733 |
|
| 940 |
| Fixed charges, as below |
| 104,272 |
|
| 397,392 |
|
| 386,451 |
|
| 362,403 |
|
| 353,616 |
|
| 275,948 |
| Less: Interest capitalized (including AFUDC) |
| (1,622) |
|
| (7,221) |
|
| (5,766) |
|
| (4,062) |
|
| (5,261) |
|
| (11,758) |
| Preferred dividend security requirements of consolidated subsidiaries (pre-tax) |
| (3,133) |
|
| (12,532) |
|
| (12,532) |
|
| (12,803) |
|
| (11,715) |
|
| (9,265) |
Total earnings, as defined | $ | 492,033 |
| $ | 1,802,727 |
| $ | 1,662,471 |
| $ | 1,565,432 |
| $ | 1,144,222 |
| $ | 826,660 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges, as defined: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| Interest Expense | $ | 98,212 |
| $ | 372,420 |
| $ | 362,106 |
| $ | 338,699 |
| $ | 329,945 |
| $ | 250,425 |
| Rental interest factor |
| 1,305 |
|
| 5,219 |
|
| 6,047 |
|
| 6,839 |
|
| 6,695 |
|
| 4,500 |
| Preferred dividend security requirements of consolidated subsidiaries (pre-tax) |
| 3,133 |
|
| 12,532 |
|
| 12,532 |
|
| 12,803 |
|
| 11,715 |
|
| 9,265 |
| Interest capitalized (including AFUDC) |
| 1,622 |
|
| 7,221 |
|
| 5,766 |
|
| 4,062 |
|
| 5,261 |
|
| 11,758 |
Total fixed charges, as defined | $ | 104,272 |
| $ | 397,392 |
| $ | 386,451 |
| $ | 362,403 |
| $ | 353,616 |
| $ | 275,948 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Ratio of Earnings to Fixed Charges |
| 4.72 |
|
| 4.54 |
|
| 4.30 |
|
| 4.32 |
|
| 3.24 |
|
| 3.00 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) NSTAR amounts were included in Eversource beginning April 10, 2012. | ||||||||||||||||||
Western Massachusetts Electric Inactive
Filed: 6 May 16, 12:00am