EX-12 15 q3201710q-exhibit12xpsnh.htm EXHIBIT 12 - PSNH Exhibit


Public Service Company of New Hampshire and Subsidiary
 
 
 
 
 
 
 
 
 
Exhibit 12

Ratio of Earnings to Fixed Charges
 
 
 
 
 
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
For the Years Ended December 31,
(Thousands of Dollars)
 
2016
 
2015
 
2014
 
2013
 
2012
Earnings, as defined:
 
 
 
 
 
 
 
 
 
 
 
Net income
$
99,626

 
$
131,985

 
$
114,442

 
$
113,944

 
$
111,397

 
$
96,882

Income tax expense
65,128

 
82,364

 
73,060

 
72,135

 
71,101

 
60,993

Equity in earnings of equity investees
(7
)
 
(15
)
 
(8
)
 
(8
)
 
(12
)
 
(8
)
Dividends received from equity investees
—

 
25

 
—

 
—

 
42

 
—

Fixed charges, as below
39,940

 
51,843

 
47,949

 
46,530

 
47,318

 
52,769

Less: Interest capitalized (including AFUDC)
(502
)
 
(787
)
 
(994
)
 
(640
)
 
(500
)
 
(1,579
)
Total earnings, as defined
$
204,185

 
$
265,415

 
$
234,449

 
$
231,961

 
$
229,346

 
$
209,057

 
 
 
 
 
 
 
 
 
 
 
 
Fixed charges, as defined:
 
 
 
 
 
 
 
 
 
 
 
Interest Expense
$
38,676

 
$
50,040

 
$
45,990

 
$
45,349

 
$
46,176

 
$
50,228

Rental interest factor
762

 
1,016

 
965

 
541

 
642

 
962

Interest capitalized (including AFUDC)
502

 
787

 
994

 
640

 
500

 
1,579

Total fixed charges, as defined
$
39,940

 
$
51,843

 
$
47,949

 
$
46,530

 
$
47,318

 
$
52,769

 
 
 
 
 
 
 
 
 
 
 
 
Ratio of Earnings to Fixed Charges
5.11

 
5.12

 
4.89

 
4.99

 
4.85

 
3.96