EX-12.1 6 ex_104634.htm EXHIBIT 12.1 ex_104634.htm

Exhibit 12.1

 

 

OTTER TAIL CORPORATION

CALCULATION OF RATIOS OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

 

   

Year Ended December 31,

 
   

2013

   

2014

   

2015

   

2016

   

2017

 

Earnings

                                       

Pretax income from continuing operations

  $ 71,363,651     $ 73,440,180     $ 80,231,110     $ 82,118,038     $ 99,162,305  

Plus fixed charges (see below)

    30,219,768       32,091,737       33,742,169       34,311,441       31,936,730  

Total earnings (1)

  $ 101,583,419     $ 105,531,917     $ 113,973,279     $ 116,429,479     $ 131,099,035  

Fixed Charges

                                       

Interest charges

  $ 26,820,365     $ 29,241,350     $ 30,817,357     $ 31,291,356     $ 29,305,659  

Amortization of debt expense, premium and discount

    1,155,403       1,095,387       1,065,812       1,089,085       1,039,071  

Estimated interest component of operating leases

    2,244,000       1,755,000       1,859,000       1,931,000       1,592,000  

Total fixed charges (2)

  $ 30,219,768     $ 32,091,737     $ 33,742,169     $ 34,311,441     $ 31,936,730  
                                         

Preferred Dividend Requirement*

  $ 650,239     $ -     $ -     $ -     $ -  
                                         

Total Fixed Charges and Preferred Dividend Requirement (3)

  $ 30,870,007     $ 32,091,737     $ 33,742,169     $ 34,311,441     $ 31,936,730  
                                         

Ratio of Earnings to Fixed Charges (1) Divided by (2)

    3.36       3.29       3.38       3.39       4.10  

Ratio of Earnings to Fixed Charges and Preferred Dividends (1) Divided by (3)

    3.29       3.29       3.38       3.39       4.10  

 

* All outstanding cumulative preferred shares were redeemed on March 1, 2013 for $15.7 million, including $0.2 million in call premiums charged to equity and included as preferred dividends paid and as part of our preferred dividend requirement for the year ended December 31, 2013.