Public Service Company of New Hampshire |
|
|
|
|
|
|
|
|
|
|
| Exhibit 12 |
Ratio of Earnings to Fixed Charges |
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Thousands of Dollars) |
| Six Months |
|
|
|
|
|
|
|
|
|
|
|
| Ended | For the Years Ended December 31, | |||||||||
|
| June 30, 2010 |
| 2009 |
| 2008 |
| 2007 |
| 2006 |
| 2005 |
Earnings, as defined: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income | $ | 37,426 | $ | 65,570 | $ | 58,067 | $ | 54,434 | $ | 35,323 | $ | 41,739 |
Income tax expense |
| 23,719 |
| 31,990 |
| 21,996 |
| 22,794 |
| 39,183 |
| 12,234 |
Equity in (earnings)/losses of regional nuclear |
|
|
|
|
|
|
|
|
|
|
|
|
generating companies |
| (12) |
| (50) |
| (62) |
| (343) |
| 74 |
| (230) |
Dividends received from regional equity |
|
|
|
|
|
|
|
|
|
|
|
|
equity investees |
| - |
| 220 |
| - |
| 521 |
| 367 |
| 172 |
Fixed charges, as below |
| 27,812 |
| 51,227 |
| 54,597 |
| 50,637 |
| 50,092 |
| 49,751 |
Less: Interest capitalized (including AFUDC) |
| (2,631) |
| (3,138) |
| (2,967) |
| (2,985) |
| (2,768) |
| (1,896) |
Total earnings, as defined | $ | 86,314 | $ | 145,819 | $ | 131,631 | $ | 125,058 | $ | 122,271 | $ | 101,770 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges, as defined: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest on long-term debt (a) | $ | 18,780 | $ | 33,045 | $ | 32,655 | $ | 26,029 | $ | 24,100 | $ | 20,481 |
Interest on rate reduction bonds |
| 5,237 |
| 13,128 |
| 15,969 |
| 18,013 |
| 20,828 |
| 24,074 |
Other interest (b) |
| 364 |
| 316 |
| 1,539 |
| 2,243 |
| 829 |
| 1,733 |
Rental interest factor |
| 800 |
| 1,600 |
| 1,467 |
| 1,367 |
| 1,567 |
| 1,567 |
Interest capitalized (including AFUDC) |
| 2,631 |
| 3,138 |
| 2,967 |
| 2,985 |
| 2,768 |
| 1,896 |
Total fixed charges, as defined | $ | 27,812 | $ | 51,227 | $ | 54,597 | $ | 50,637 | $ | 50,092 | $ | 49,751 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Earnings to Fixed Charges |
| 3.10 |
| 2.85 |
| 2.41 |
| 2.47 |
| 2.44 |
| 2.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Interest on long-term debt amounts include amortized premiums, discounts and capitalized expenses related to indebtedness. |
|
|
| |||||||||
|
|
| ||||||||||
(b) For the six months ended June 30, 2010 and for the year ended December 31, 2009, other interest includes interest related to accounting for uncertain tax positions. | ||||||||||||
| ||||||||||||
Eversource Energy (ES)
Filed: 6 Aug 10, 12:00am