EX-12 3 ex122.htm PSE COMPUTATION OF RATIOS Exhibit 12.2

Exhibit 12.2

PUGET SOUND ENERGY
STATEMENT SETTING FORTH COMPUTATIONS OF RATIOS OF
EARNINGS TO FIXED CHARGES
(Dollars in Thousands)

12 Months
Ended
Years Ended December 31,
March 31,
2004
2003 2002 2001 2000 1999

Earnings Available For Fixed Charges:                            
Pre-tax income:   
   Income from continuing operations   $ 138,683   $ 120,055   $ 108,948   $ 119,130   $ 193,831   $ 185,567  
   Income taxes    75,617    70,939    52,836    76,915    129,823    109,164  
   Income taxes charged to other income - net    (346 )  (162 )  2,082    4,590    1,411    2,909  
   Capitalized interest    (2,270 )  (2,272 )  (1,397 )  (883 )  (1,264 )  (3,692 )

Total   $ 211,684   $ 188,560   $ 162,469   $ 199,752   $ 323,801   $ 293,948  

Fixed charges:  
   Interest expense   $ 178,900   $ 182,779   $ 192,829   $ 190,849   $ 184,405   $ 160,966  
   Other interest    2,270    2,272    1,397    883    1,264    3,692  
   Portion of rentals representative of the interest factor    4,356    4,669    5,394    5,633    5,002    4,575  

Total   $ 185,526   $ 189,720   $ 199,620   $ 197,365   $ 190,671   $ 169,233  

Earnings available for combined fixed charges   $ 397,210   $ 378,280   $ 362,089   $ 397,117   $ 514,472   $ 463,181  

Ratio of Earnings to Fixed Charges    2.14x    1.99x    1.81x    2.01x    2.70x    2.74x  

PUGET SOUND ENERGY
STATEMENT SETTING FORTH COMPUTATIONS OF RATIOS OF
EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
(Dollars in Thousands)

12 Months
Ended
Years Ended December 31,
March 31,
2004
2003 2002 2001 2000 1999

Earnings Available for Combined Fixed Charges and                            
   Preferred Dividend Requirements:  
Pre-tax income:  
   Income from continuing operations   $ 138,683   $ 120,055   $ 108,948   $ 119,130   $ 193,831   $ 185,567  
   Income taxes    75,617    70,939    52,836    76,915    129,823    109,164  
   Income taxes charged to other income - net    (346 )  (162 )  2,082    4,590    1,411    2,909  

Subtotal    213,954    190,832    163,866    200,635    325,065    297,640  
   Capitalized interest    (2,270 )  (2,272 )  (1,397 )  (883 )  (1,264 )  (3,692 )

Total   $ 211,684   $ 188,560   $ 162,469   $ 199,752   $ 323,801   $ 293,948  

Fixed charges:  
   Interest expense   $ 178,900   $ 182,779   $ 192,829   $ 190,849   $ 184,405   $ 160,966  
   Other interest    2,270    2,272    1,397    883    1,264    3,692  
   Portion of rentals representative of the interest factor    4,356    4,669    5,394    5,633    5,002    4,575  

Total   $ 185,526   $ 189,720   $ 199,620   $ 197,365   $ 190,671   $ 169,233  

Earnings Available for Combined Fixed Charges and  
   Preferred Dividend Requirements   $ 397,210   $ 378,280   $ 362,089   $ 397,117   $ 514,472   $ 463,181  

Dividend Requirement:  
   Fixed charges above   $ 185,526   $ 189,720   $ 199,620   $ 197,365   $ 190,671   $ 169,233  
   Preferred dividend requirements below    5,067    8,188    11,779    14,169    15,084    17,747  

Total   $ 190,593   $ 197,908   $ 211,399   $ 211,534   $ 205,755   $ 186,980  

Ratio of Earnings to Combined Fixed Charges and  
Preferred Dividends Requirement    2.08x    1.91x    1.71x    1.88x    2.50x    2.48x  

Computation of Preferred Dividend Requirements:  
    (a) Pre-tax income   $ 213,955   $ 190,832   $ 163,866   $ 200,635   $ 325,065   $ 297,640  
    (b) Income from continuing operations   $ 138,683   $ 120,055   $ 108,948   $ 119,130   $ 193,831   $ 185,567  
    (c) Ratio of (a) to (b)    1.5428    1.5895    1.5041    1.6842    1.677    1.6039  
    (d) Preferred dividends   $ 3,284   $ 5,151   $ 7,831   $ 8,413   $ 8,994   $ 11,065  
  Preferred dividend requirements [(d) multiplied by (c)]   $ 5,067   $ 8,188   $ 11,779   $ 14,169   $ 15,084   $ 17,747