EX-12 2 ex12form10k.htm EXHIBIT 12 - RATIO OF EARNINGS

Exhibit 12

THE LACLEDE GROUP, INC. AND SUBSIDIARY COMPANIES

 

SCHEDULE OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

 

 

 

 

Fiscal Year Ended September 30,

 

 

 

2006

 

2005

 

2004

 

2003

 

2002

 

(Thousands of Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before interest
   charges and income taxes

 

$

108,783

 

$

91,435

 

$

84,196

 

$

80,270

 

$

60,440

 

Add: One third of

applicable rentals

charged to operating

expense (which

approximates the

interest factor)

 

 

4,514

 

 

3,250

 

 

2,333

 

 

2,873

 

 

2662

 

Total Earnings

 

$

113,297

 

$

94,685

 

$

86,529

 

$

83,143

 

$

63,102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on long-term debt

 

$

22,329

 

$

22,835

 

$

22,010

 

$

20,169

 

$

20,820

 

Other Interest

 

 

13,850

 

 

7,714

 

 

6,804

 

 

6,802

 

 

4,989

 

Add: One third of

applicable rentals

charged to operating

expense (which

approximates the

interest factor)

 

 

4,514

 

 

3,250

 

 

2,333

 

 

2,873

 

 

2,662

 

Total Fixed Charges

 

$

40,693

 

$

33,799

 

$

31,147

 

$

29,844

 

$

28,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Fixed
   Charges

 

 

2.78

 

 

2.80

 

 

2.78

 

 

2.79

 

 

2.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LACLEDE GAS COMPANY

 

SCHEDULE OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

 

 

 

 

Fiscal Year Ended September 30,

 

 

 

2006

 

2005

 

2004

 

2003

 

2002

 

(Thousands of Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before interest
   charges and income taxes

 

$

72,077

 

$

72,092

 

$

73,956

 

$

76,274

 

$

56,154

 

Add: One third of

applicable rentals

charged to operating

expense (which

approximates the

interest factor)

 

 

1,291

 

 

938

 

 

538

 

 

457

 

 

315

 

Total Earnings

 

$

73,368

 

$

73,030

 

$

74,494

 

$

76,731

 

$

56,469

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on long-term debt

 

$

22,329

 

$

22,835

 

$

22,010

 

$

20,169

 

$

20,820

 

Other Interest

 

 

10,236

 

 

4,076

 

 

3,192

 

 

3,752

 

 

4,285

 

Add: One third of

applicable rentals

charged to operating

expense (which

approximates the

interest factor)

 

 

1,291

 

 

938

 

 

538

 

 

457

 

 

315

 

Total Fixed Charges

 

$

33,856

 

$

27,849

 

$

25,740

 

$

24,378

 

$

25,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Fixed
   Charges

 

 

2.17

 

 

2.62

 

 

2.89

 

 

3.15

 

 

2.22