EX-12.(NU) 3 a14-11491_1ex12dnu.htm EX-12.(NU)

Exhibit 12

 

Northeast Utilities and Subsidiaries

Ratio of Earnings to Fixed Charges

(Unaudited)

 

 

 

Three Months

 

 

 

 

 

 

 

 

 

 

 

 

 

Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

For the Years Ended December 31,

 

(Thousands of Dollars)

 

2014

 

2013

 

2012 (a)

 

2011

 

2010

 

2009

 

Earnings, as defined:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

237,836

 

$

793,689

 

$

533,077

 

$

400,513

 

$

394,107

 

$

335,592

 

Income tax expense

 

141,545

 

426,941

 

274,926

 

170,953

 

210,409

 

179,947

 

Equity in earnings of regional nuclear generating and transmission companies

 

104

 

(1,318

)

(1,154

)

(671

)

(1,429

)

(1,762

)

Dividends received from regional equity investees

 

 

582

 

733

 

940

 

1,488

 

3,794

 

Fixed charges, as below

 

95,507

 

362,403

 

353,616

 

275,948

 

263,393

 

296,764

 

Less: Interest capitalized (including AFUDC)

 

(689

)

(4,062

)

(5,261

)

(11,758

)

(10,165

)

(5,929

)

Preferred dividend security requirements of consolidated subsidiaries

 

(3,133

)

(12,803

)

(11,715

)

(9,265

)

(10,170

)

(9,265

)

Total earnings, as defined

 

$

471,170

 

$

1,565,432

 

$

1,144,222

 

$

826,660

 

$

847,633

 

$

799,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges, as defined:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on long-term debt (b)

 

$

87,377

 

$

340,970

 

$

316,987

 

$

231,630

 

$

231,089

 

$

224,712

 

Interest on rate reduction bonds

 

 

422

 

6,168

 

8,611

 

20,573

 

36,524

 

Other interest (c)

 

2,598

 

(2,693

)

6,790

 

10,184

 

(14,371

)

12,401

 

Rental interest factor

 

1,710

 

6,839

 

6,695

 

4,500

 

5,767

 

7,933

 

Preferred dividend security requirements of consolidated subsidiaries

 

3,133

 

12,803

 

11,715

 

9,265

 

10,170

 

9,265

 

Interest capitalized (including AFUDC)

 

689

 

4,062

 

5,261

 

11,758

 

10,165

 

5,929

 

Total fixed charges, as defined

 

$

95,507

 

$

362,403

 

$

353,616

 

$

275,948

 

$

263,393

 

$

296,764

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Fixed Charges

 

4.93

 

4.32

 

3.24

 

3.00

 

3.22

 

2.69

 

 


(a) NSTAR amounts were included in NU beginning April 10, 2012.

 

(b) Interest on long-term debt includes amortized premiums, discounts and capitalized expenses related to indebtedness.

 

(c) For all periods presented, other interest includes interest related to accounting for uncertain tax positions.