EX-12 2 ex_12.htm EXHIBIT 12 ex_12.htm
Exhibit 12

VECTREN UTILITY HOLDINGS, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(In Thousands, Except Ratio)

   
Twelve months
   
Twelve months
   
Twelve months
   
Three months
   
Three months
 
   
Ended
   
Ended
   
Ended
   
Ended
   
Ended
 
   
March 31,
   
December 31,
   
December 31,
   
March 31,
   
March 31,
 
   
2008
   
2007
   
2006
   
2008
   
2007
 
                               
                               
Earnings: (1)
                             
Net income (2)
  $ 113,634     $ 106,506     $ 91,377     $ 58,013     $ 50,885  
Income taxes
    73,182       66,741       47,691       35,736       29,295  
Equity in (income) losses of equity investees, net of distributions
    -       -       -       -       -  
Fixed Charges (See below) (3)
    82,426       81,145       78,345       20,899       19,618  
Less:  Preferred stock dividend
    -       -       -       -       -  
    Total adjusted earnings
  $ 269,242     $ 254,392     $ 217,413     $ 114,648     $ 99,798  
Fixed charges: (3)
                                       
    Total interest expense
  $ 81,960     $ 80,576     $ 77,538     $ 20,821     $ 19,437  
    Interest component of rents
    466       569       807       78       181  
    Preferred stock dividend
    -       -       -       -       -  
        Total fixed charges
  $ 82,426     $ 81,145     $ 78,345     $ 20,899     $ 19,618  
                                         
Ratio of earnings to fixed charges
    3.3       3.1       2.8       5.5       5.1  

            1.    For the purposes of computing these ratios, earnings consist of pretax net income before income (losses) from equity investees, fixed charges, and less preferred stock dividends of a
                   consolidated subsidiary.
 
            2.    Net income, as defined, is before preferred stock dividend requirement of subsidiary and cumulative effect of change in accounting principle.
 
            3.    Fixed charges consist of total interest, amortization of debt discount, premium and expense, the estimated portion of interest implicit in rentals, and preferred stock dividends of a
                   consolidated subsidiary.