EX-12.1 2 exhibit121.htm PE COMPUTATION OF RATIONS EARNINGS TO FIXED CHARGES PE Computation of Rations Earnings to Fixed Charges

               
 
  
 
  
 Exhibit 12.1 
  
PUGET ENERGY
STATEMENT SETTING FORTH COMPUTATIONS OF RATIOS OF
EARNINGS TO FIXED CHARGES
(Dollars in Thousands)
   
12 Months
                      
   
Ended
                      
   
September 30,
  
Years Ended December 31,
   
2005
  
2004
  
2003
  
2002
  
2001
  
2000
  
Earnings Available For Fixed Charges:
                                      
Pre-tax income:
                                      
   Income from continuing operations
  
$
148,912
  
$
125,411
  
$
119,750
  
$
108,429
  
$
119,069
  
$
194,374
  
   Income taxes
    
90,783
   
76,756
   
70,775
   
52,557
   
76,882
   
129,407
 
   Income taxes charged to other income - net
    
1,577
   
(17
)
  
(162
)
  
2,082
   
4,590
   
1,411
 
   Capitalized interest
    
(3,039
)
  
(2,796
)
  
(2,272
)
  
(1,397
)
  
(883
)
  
(1,264
)
Total
  
$
238,233
  
$
199,354
  
$
188,091
  
$
161,671
  
$
199,658
  
$
323,928
  
Fixed charges:
                                      
   Interest expense
  
$
173,561
  
$
172,050
  
$
182,902
  
$
192,830
  
$
190,849
  
$
184,217
  
   Other interest
    
3,039
   
2,796
   
2,272
   
1,397
   
883
   
1,264
 
   Portion of rentals representative of the interest factor
    
5,924
   
5,424
   
4,669
   
5,394
   
5,633
   
5,002
 
Total
  
$
182,524
  
$
180,270
  
$
189,843
  
$
199,621
  
$
197,365
  
$
190,483
  
Earnings available for combined fixed charges
  
$
420,757
  
$
379,624
  
$
377,934
  
$
361,292
  
$
397,023
  
$
514,411
  
Ratio of Earnings to Fixed Charges
    
2.31x
    
2.11x
 
  
1.99x
    
1.81x
    
2.01x
    
2.70x
  
                                       
PUGET ENERGY
STATEMENT SETTING FORTH COMPUTATIONS OF RATIOS OF
EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
(Dollars in Thousands)
 
    
12 Months 
                                
   
Ended 
                                
   
September 30, 
    
Years Ended December 31,
     
2005
    
2004
    
2003
    
2002
    
2001
    
2000
  
Earnings Available for Combined Fixed Charges and
                                      
   Preferred Dividend Requirements:
                                      
Pre-tax income:
                                      
   Income from continuing operations
  
$
148,912
  
$
125,411
  
$
119,750
  
$
108,429
  
$
119,069
  
$
194,374
  
   Income taxes
    
90,783
   
76,756
   
70,775
   
52,557
   
76,882
   
129,407
 
   Income taxes charged to other income - net
    
1,577
   
(17
)
  
(162
)
  
2,082
   
4,590
   
1,411
 
Subtotal
    
241,272
   
202,150
   
190,363
   
163,068
   
200,541
   
325,192
 
   Capitalized interest
    
(3,039
)
  
(2,796
)
  
(2,272
)
  
(1,397
)
  
(883
)
  
(1,264
)
Total
  
$
238,233
  
$
199,354
  
$
188,091
  
$
161,671
  
$
199,658
  
$
323,928
  
Fixed charges:
                                      
   Interest expense
  
$
173,561
  
$
172,050
  
$
182,902
  
$
192,830
  
$
190,849
  
$
184,217
  
   Other interest
    
3,039
   
2,796
   
2,272
   
1,397
   
883
   
1,264
 
   Portion of rentals representative of the interest factor
    
5,924
   
5,424
   
4,669
   
5,394
   
5,633
   
5,002
 
Total
  
$
182,524
  
$
180,270
  
$
189,843
  
$
199,621
  
$
197,365
  
$
190,483
  
Earnings Available for Combined Fixed Charges and
                                      
   Preferred Dividend Requirements
  
$
420,757
  
$
379,624
  
$
377,934
  
$
361,292
  
$
397,023
  
$
514,411
  
Dividend Requirement:
                                      
   Fixed charges above
  
$
182,524
  
$
180,270
  
$
189,843
  
$
199,621
  
$
197,365
  
$
190,483
  
   Preferred dividend requirements below
    
--
   
--
   
8,189
   
11,777
   
14,169
   
15,047
 
Total
  
$
182,524
  
$
180,270
  
$
198,032
  
$
211,398
  
$
211,534
  
$
205,530
  
                                       
Ratio of Earnings to Combined Fixed Charges and
                                      
Preferred Dividends Requirement
   
2.31x
    
2.11x
    
1.91x
    
1.71x
    
1.88x
    
2.50x
  
                                       
Computation of Preferred Dividend Requirements:
                                     
    (a) Pre-tax income
  
$
241,272
  
$
202,150
  
$
190,363
  
$
163,068
  
$
200,541
  
$
325,192
  
    (b) Income from continuing operations
  
$
148,912
  
$
125,411
  
$
119,750
  
$
108,429
  
$
119,069
  
$
194,374
  
    (c) Ratio of (a) to (b)
    
1.6202
   
1.6119
   
1.5897
   
1.5039
   
1.6842
   
1.6730
 
    (d) Preferred dividends
  
$
--
  
$
--
  
$
5,151
  
$
7,831
  
$
8,413
  
$
8,994
  
  Preferred dividend requirements [(d) multiplied by (c)]
  
$
--
  
$
--
  
$
8,189
  
$
11,777
  
$
14,169
  
$
15,047