EX-12 4 vuhi_s80929ex12.htm STATEMENT REGARDING COMPUTATION OF RATIOS vuhi_s80929ex12.htm
Exhibit 12
 
 
 
 
VECTREN UTILITY HOLDINGS, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(In Thousands, Except Ratios)


   
Twelve months
   
Twelve months
   
Twelve months
   
Twelve months
   
Twelve months
   
Twelve months
 
   
Ended
   
Ended
   
Ended
   
Ended
   
Ended
   
Ended
 
   
June 30,
   
December 31,
   
December 31,
   
December 31,
   
December 31,
   
December 31,
 
   
2010
   
2009
   
2008
   
2007
   
2006
   
2005
 
Earnings: (1)
                                   
Net income (2)
  $ 116,245     $ 107,428     $ 111,136     $ 106,506     $ 91,377     $ 95,128  
Income taxes
    67,259       59,244       67,560       66,741       47,691       57,500  
Fixed Charges (See below) (3)
    82,001       80,107       80,611       81,145       78,345       71,007  
Less: Preferred stock dividend
    -       -       -       -       -       4  
Total adjusted earnings
  $ 265,505     $ 246,779     $ 259,307     $ 254,392     $ 217,413     $ 223,631  
Fixed charges: (3)
                                               
Total interest expense
  $ 8 1,130     $ 79,203     $ 79,877     $ 80,576     $ 77,538     $ 69,942  
Interest component of rents
    871       904       734       569       807       1,061  
Preferred stock dividend
    -       -       -       -       -       4  
Total fixed charges
  $ 82,001     $ 80,107     $ 80,611     $ 81,145     $ 78,345     $ 71,007  
Ratio of earnings to fixed charges
    3.2       3.1       3.2       3.1       2.8       3.1  

(1)
For the purposes of computing these ratios, earnings consist of pretax net income before fixed charges and less preferred stock dividends of a consolidated subsidiary.

(2)
Net income, as defined, is before preferred stock dividend requirement of subsidiary and cumulative effect of change in accounting principle.

(3)
Fixed charges consist of total interest, amortization of debt discount, premium and expense, the estimated portion of interest implicit in rentals, and preferred stock dividends of a consolidated subsidiary.