EX-12.(I) 5 d72903_ex12-i.htm CH ENERGY GROUP, INC. COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
   
CH ENERGY GROUP, INC. EXHIBIT (12) (i)
Computation of Ratio of Earnings to Fixed Charges  
 
      2007 2006 Year Ended December 31,  
     
 
 
 
    3 Months
Ended
Sept 30
  9 Months
Ended
Sept 30
  12 Months
Ended
Sept 30
  3 Months
Ended
Sept 30
  9 Months
Ended
Sept 30
  2006   2005   2004   2003   2002  
     
 
 
 
 
 
 
 
 
 
 
    Earnings: ($000)                                        
A.       Net Income from Continuing
        Operations
$ 4,329   $ 31,216   $ 40,962   $ 10,970   $ 33,338   $ 43,084   $ 44,291   $ 42,423   $ 43,985   $ 36,453  
B.       Preferred Stock Dividends   242     727     970     242     727     970     970     970     1,387     2,161  
C.
      Federal and State Income Tax   1,885     16,141     20,660     4,392     19,250     23,769     25,819     31,256     30,435     22,294  
  Less
    Income from Equity Investments   171     1,715     2,260     334     1,265     1,810     1,456     922     865     749  
  Plus
    Cash Distribution from Equity
         Investments
  922     2,743     2,974     734     774     1,005     1,833     1,776     1,249     959  
     
 
 
 
 
 
 
 
 
 
 
D.       Earnings before Income Taxes
         and Equity Inv.
$ 7,207   $ 49,112   $ 63,306   $ 16,004   $ 52,824   $ 67,018   $ 71,457   $ 75,503   $ 76,191   $ 61,118  
     
 
 
 
 
 
 
 
 
 
 
E       Fixed Charges                                                            
             Interest on Mortgage Bonds   0     0     0     0     0     0     0     0     570     2,136  
             Interest on Other Long-
             Term Debt
  4,616     13,603     17,889     4,115     12,139     16,425     13,826     11,488     10,699     9,819  
             Other Interest   1,323     3,302     4,076     1,105     2,848     3,622     2,577     5,517     9,828   (1)   11,659  
             Interest Portion of Rents (2)   297     891     1,205     271     798     1,112     1,077     1,192     1,040     749  
             Amortization of Premium &
             Expense on Debt
  236     720     976     245     735     991     1,043     1,066     1,159     1,249  
             Preferred Stock Dividends
                 Requirements of Central
                 Hudson
  363     1,066     1,400     332     1,074     1,409     1,458     1,594     2,243     3,346  
     
 
 
 
 
 
 
 
 
 
 
                            Total Fixed Charges $ 6,835   $ 19,582   $ 25,546   $ 6,068   $ 17,594   $ 23,559   $ 19,981   $ 20,857   $ 25,539   $ 28,958  
     
 
 
 
 
 
 
 
 
 
 
  Less   Preferred Stock Dividends
          Requirements
          of Central Hudson
  363     1,066     1,400     332     1,074     1,409     1,458     1,594     2,243     3,346  
     
 
 
 
 
 
 
 
 
 
 
                                                                 
F
      Total Earnings $ 13,679   $ 67,628   $ 87,452   $ 21,740   $ 69,344   $ 89,168   $ 89,980   $ 94,766   $ 99,487   $ 86,730  
     
 
 
 
 
 
 
 
 
 
 
                         
    Preferred Dividend Requirements:                                                            
G.       Allowance for Preferred Stock
          Dividends Under IRC Sec 247
$ 242   $ 727   $ 970   $ 242   $ 727   $ 970   $ 970   $ 970   $ 1,387   (1) $ 2,161  
H.       Less Allowable Dividend
        Deduction
  (32 )   (96 )   (127 )   (32 )   (96 )   (127 )   (127 )   (127 )   (127 )   (127 )
     
 
 
 
 
 
 
 
 
 
 
I.       Net Subject to Gross-up   210     631     843     210     631     843     843     843     1,260     2,034  
J.       Ratio of Earnings before Income
         Taxes and Equity Inv. to Net
             Income (D/(A+B))
  1.577     1.537     1.510     1.427     1.551     1.521     1.579     1.740     1.679     1.583  
     
 
 
 
 
 
 
 
 
 
 
K.       Preferred Dividend   (Pre-tax) (I x J)   331     970     1,273     300     978     1,282     1,331     1,467     2,116     3,219  
L.       Plus Allowable Dividend
         Deduction
  32     96     127     32     96     127     127     127     127     127  
     
 
 
 
 
 
 
 
 
 
 
M.       Preferred Dividend Factor   363     1,066     1,400     332     1,074     1,409     1,458     1,594     2,243     3,346  
     
 
 
 
 
 
 
 
 
 
 
                                                                 
N.       Ratio of Earnings to Fixed
         Charges   (F/E)
  2.0     3.5     3.4     3.6     3.9     3.8     4.5     4.5     3.9     3.0  
     
 
 
 
 
 
 
 
 
 
 
   
(1) Reflects SFAS No. 150 titled Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity, reclassification of $208,750 in preferred stock dividends to interest expense for the quarter ended September 30, 2003.
   
(2) The percentage of rent included in the fixed charges calculation is a reasonable approximation of the interest factor.

70