Western Massachusetts Electric Company |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exhibit 12 |
Ratio of Earnings to Fixed Charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Six Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| June 30, |
| For the Years Ended December 31, | ||||||||||||||
(Thousands of Dollars) | 2014 |
| 2013 |
| 2012 |
| 2011 |
| 2010 |
| 2009 | ||||||
Earnings, as defined: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income | $ | 25,120 |
| $ | 60,438 |
| $ | 54,503 |
| $ | 43,054 |
| $ | 23,090 |
| $ | 26,196 |
Income tax expense |
| 16,106 |
|
| 37,368 |
|
| 32,140 |
|
| 23,186 |
|
| 16,325 |
|
| 14,923 |
Equity in earnings of regional nuclear |
| (4) |
|
| (18) |
|
| (11) |
|
| (4) |
|
| (36) |
|
| (78) |
Dividends received from regional equity investees |
| - |
|
| 80 |
|
| - |
|
| - |
|
| 120 |
|
| 419 |
Fixed charges, as below |
| 13,226 |
|
| 26,316 |
|
| 28,162 |
|
| 25,079 |
|
| 23,042 |
|
| 20,614 |
Less: Interest capitalized (including AFUDC) |
| (389) |
|
| (498) |
|
| (534) |
|
| (534) |
|
| (336) |
|
| (195) |
Total earnings, as defined | $ | 54,059 |
| $ | 123,686 |
| $ | 114,260 |
| $ | 90,781 |
| $ | 62,205 |
| $ | 61,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges, as defined: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on long-term debt (a) | $ | 12,165 |
| $ | 23,625 |
| $ | 23,462 |
| $ | 20,023 |
| $ | 17,988 |
| $ | 14,074 |
Interest on rate reduction bonds |
| - |
|
| 177 |
|
| 1,229 |
|
| 2,335 |
|
| 3,372 |
|
| 4,335 |
Other interest (b) |
| 188 |
|
| 1,049 |
|
| 1,943 |
|
| 1,254 |
|
| 479 |
|
| 877 |
Rental interest factor |
| 484 |
|
| 967 |
|
| 994 |
|
| 933 |
|
| 867 |
|
| 1,133 |
Interest capitalized (including AFUDC) |
| 389 |
|
| 498 |
|
| 534 |
|
| 534 |
|
| 336 |
|
| 195 |
Total fixed charges, as defined | $ | 13,226 |
| $ | 26,316 |
| $ | 28,162 |
| $ | 25,079 |
| $ | 23,042 |
| $ | 20,614 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Earnings to Fixed Charges |
| 4.09 |
|
| 4.70 |
|
| 4.06 |
|
| 3.62 |
|
| 2.70 |
|
| 3.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Interest on long-term debt includes amortized premiums, discounts and capitalized expenses related to indebtedness. |
|
|
|
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) For the year ended December 31, 2009, other interest includes interest related to accounting for uncertain tax positions. |
- NSARO Dashboard
- Financials
- Filings
- ETFs
- Institutional
-
10-Q Filing
NSTAR Electric (NSARO) 10-Q2014 FY Quarterly report
Filed: 1 Aug 14, 12:00am