Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - UNITIL CORP | Financial_Report.xls |
| EX-23.1 - EXHIBIT 23.1 - UNITIL CORP | d837958dex231.htm |
| EX-31.1 - EXHIBIT 31.1 - UNITIL CORP | d837958dex311.htm |
| EX-21.1 - EXHIBIT 21.1 - UNITIL CORP | d837958dex211.htm |
| EX-32.1 - EXHIBIT 32.1 - UNITIL CORP | d837958dex321.htm |
| EX-10.18 - EXHIBIT 10.18 - UNITIL CORP | d837958dex1018.htm |
| 10-K - FORM 10-K - UNITIL CORP | d837958d10k.htm |
| EX-11.1 - EXHIBIT 11.1 - UNITIL CORP | d837958dex111.htm |
| EX-31.3 - EXHIBIT 31.3 - UNITIL CORP | d837958dex313.htm |
| EX-31.2 - EXHIBIT 31.2 - UNITIL CORP | d837958dex312.htm |
| EX-23.2 - EXHIBIT 23.2 - UNITIL CORP | d837958dex232.htm |
Exhibit 12.1
UNITIL CORPORATION
COMPUTATION IN SUPPORT OF RATIO OF EARNINGS TO FIXED CHARGES
| Year Ended December 31, | ||||||||||||||||||||
| 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||||||
| (000’s, except ratios) | ||||||||||||||||||||
| Earnings: |
||||||||||||||||||||
| Net Income, per Consolidated Statement of Earnings |
$ | 24,758 | $ | 21,629 | $ | 18,196 | $ | 16,439 | $ | 9,616 | ||||||||||
| Federal and State Income Taxes included in Operations |
13,995 | 12,652 | 10,976 | 10,025 | 4,464 | |||||||||||||||
| Interest on Long-Term Debt |
20,301 | 19,907 | 19,948 | 19,987 | 19,664 | |||||||||||||||
| Amortization of Debt Discount Expense |
286 | 302 | 324 | 340 | 307 | |||||||||||||||
| Other Interest |
1,661 | 1,737 | 2,003 | 1,760 | 2,015 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 61,001 | $ | 56,227 | $ | 51,447 | $ | 48,551 | $ | 36,066 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed Charges: |
||||||||||||||||||||
| Interest of Long-Term Debt |
$ | 20,301 | $ | 19,907 | $ | 19,948 | $ | 19,987 | $ | 19,664 | ||||||||||
| Amortization of Debt Discount Expense |
286 | 302 | 324 | 340 | 307 | |||||||||||||||
| Other Interest |
1,661 | 1,737 | 2,003 | 1,760 | 2,015 | |||||||||||||||
| Pre-tax Preferred Stock Dividend Requirements |
22 | 22 | 165 | 211 | 194 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 22,270 | $ | 21,968 | $ | 22,440 | $ | 22,298 | $ | 22,180 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of Earnings to Fixed Charges |
2.74 | 2.56 | 2.29 | 2.18 | 1.63 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||