EX-12.(I) 21 d74149_ex12-i.htm STATEMENTS SHOWING COMPUTATION OF RATION OF EARNINGS TO FIXED CHARGES AND THE R

CH ENERGY GROUP, INC.

 

 

Computation of Ratio of Earnings to Fixed Charges

EXHIBIT (12)(I)


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2008

 

2007

 

Year Ended December 31,

 

 

 

 

 


 


 


 

 

 

 

 

3 Months
Ended
March 31

 

12 Months
Ended
March 31

 

3 Months
Ended
March 31

 

2007

 

2006

 

2005

 

2004

 

2003

 

 

 

 

 


 


 


 


 


 


 


 


 

 

 

Earnings: ($000)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A.

 

Net Income from Continuing Operations

 

$

19,301

 

$

40,239

 

$

21,698

 

$

42,636

 

$

43,084

 

$

44,291

 

$

42,423

 

$

43,985

 

B.

 

Preferred Stock Dividends

 

 

242

 

 

970

 

 

242

 

 

970

 

 

970

 

 

970

 

 

970

 

 

1,387

 

C.

 

Federal and State Income Tax

 

 

11,937

 

 

20,872

 

 

12,963

 

 

21,898

 

 

23,769

 

 

25,819

 

 

31,256

 

 

30,435

 

 

Less

Income from Equity Investments

 

 

269

 

 

969

 

 

1,195

 

 

1,895

 

 

1,810

 

 

1,456

 

 

922

 

 

865

 

 

Plus

Cash Distribution from Equity Investments

 

 

417

 

 

2,573

 

 

1,271

 

 

3,427

 

 

1,315

 

 

1,833

 

 

1,776

 

 

1,249

 

 

 

 

 



 



 



 



 



 



 



 



 

D.

 

Earnings before Income Taxes and Equity Inv.

 

$

31,628

 

$

63,685

 

$

34,979

 

$

67,036

 

$

67,328

 

$

71,457

 

$

75,503

 

$

76,191

 

 

 

 

 



 



 



 



 



 



 



 



 

E.

 

Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on Mortgage Bonds

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

570

 

 

 

Interest on Other Long-Term Debt

 

 

5,089

 

 

19,250

 

 

4,492

 

 

18,653

 

 

16,425

 

 

13,826

 

 

11,488

 

 

10,699

 

 

 

Other Interest

 

 

1,202

 

 

4,589

 

 

992

 

 

4,379

 

 

3,622

 

 

2,577

 

 

5,517

 

 

9,828

 

 

 

Interest Portion of Rents (1)

 

 

350

 

 

1,325

 

 

303

 

 

1,278

 

 

1,112

 

 

1,077

 

 

1,192

 

 

1,040

 

 

 

Amortization of Premium & Expense on Debt

 

 

244

 

 

962

 

 

245

 

 

963

 

 

991

 

 

1,043

 

 

1,066

 

 

1,159

 

 

 

Preferred Stock Dividends Requirements of Central Hudson

 

 

372

 

 

1,430

 

 

367

 

 

1,423

 

 

1,415

 

 

1,458

 

 

1,594

 

 

2,243

 

 

 

 

 



 



 



 



 



 



 



 



 

 

 

Total Fixed Charges

 

$

7,257

 

$

27,556

 

$

6,399

 

$

26,696

 

$

23,565

 

$

19,981

 

$

20,857

 

$

25,539

 

 

 

 

 



 



 



 



 



 



 



 



 

 

Less

Preferred Stock Dividends Requirements of Central Hudson

 

 

372

 

 

1,430

 

 

367

 

 

1,423

 

 

1,415

 

 

1,458

 

 

1,594

 

 

2,243

 

 

 

 

 



 



 



 



 



 



 



 



 

F.

 

Total Earnings

 

$

38,513

 

$

89,811

 

$

41,011

 

$

92,309

 

$

89,478

 

$

89,980

 

$

94,766

 

$

99,487

 

 

 

 

 



 



 



 



 



 



 



 



 

 

 

Preferred Dividend Requirements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

G.

 

Allowance for Preferred Stock Dividends Under IRC Sec. 247

 

$

242

 

$

970

 

$

242

 

$

970

 

$

970

 

$

970

 

$

970

 

$

1,387

 

H.

 

Less Allowable Dividend Deduction

 

 

(31

)

 

(127

)

 

(32

)

 

(127

)

 

(127

)

 

(127

)

 

(127

)

 

(127

)

I.

 

Net Subject to Gross-up

 

 

211

 

 

843

 

 

210

 

 

843

 

 

843

 

 

843

 

 

843

 

 

1,260

 

J.

 

Ratio of Earnings before Income Taxes and Equity Inv. To Net Income (D/(A+B)

 

 

1.618

 

 

1.545

 

 

1.594

 

 

1.537

 

 

1.528

 

 

1.579

 

 

1.740

 

 

1.679

 

 

 

 

 



 



 



 



 



 



 



 



 

K.

 

Preferred Dividend (Pre-tax)
(I x J)

 

 

341

 

 

1,303

 

 

335

 

 

1,296

 

 

1,288

 

 

1,331

 

 

1,467

 

 

2,116

 

L.

 

Plus Allowable Dividend Deduction

 

 

31

 

 

127

 

 

32

 

 

127

 

 

127

 

 

127

 

 

127

 

 

127

 

 

 

 

 



 



 



 



 



 



 



 



 

M.

 

Preferred Dividend Factor

 

 

372

 

 

1,430

 

 

367

 

 

1,423

 

 

1,415

 

 

1,458

 

 

1,594

 

 

2,243

 

 

 

 

 



 



 



 



 



 



 



 



 

N.

 

Ratio of Earnings to Fixed Charges (F/E)

 

 

5.3

 

 

3.3

 

 

6.4

 

 

3.5

 

 

3.8

 

 

4.5

 

 

4.5

 

 

3.9

 

 

 

 

 



 



 



 



 



 



 



 



 


 

 

(1)

The percentage of rent included in the fixed charges calculation is a reasonable approximation of the interest factor.

- 76 -