Attached files
| file | filename |
|---|---|
| 10-K - FORM 10-K - UNITIL CORP | d499165d10k.htm |
| EX-99.1 - EX-99.1 - UNITIL CORP | d499165dex991.htm |
| EX-32.1 - EX-32.1 - UNITIL CORP | d499165dex321.htm |
| EX-31.3 - EX-31.3 - UNITIL CORP | d499165dex313.htm |
| EX-31.2 - EX-31.2 - UNITIL CORP | d499165dex312.htm |
| EX-31.1 - EX-31.1 - UNITIL CORP | d499165dex311.htm |
| EX-23.1 - EX-23.1 - UNITIL CORP | d499165dex231.htm |
| EX-21.1 - EX-21.1 - UNITIL CORP | d499165dex211.htm |
| EX-11.1 - EX-11.1 - UNITIL CORP | d499165dex111.htm |
Exhibit 12.1
UNITIL CORPORATION
COMPUTATION IN SUPPORT OF RATIO OF EARNINGS TO FIXED CHARGES
| Year Ended December 31, | ||||||||||||||||||||
| 2017 | 2016 | 2015 | 2014 | 2013 | ||||||||||||||||
| (000’s, except ratios) | ||||||||||||||||||||
| Earnings: |
||||||||||||||||||||
| Net Income, per Consolidated Statement of Earnings |
$ | 29,005 | $ | 27,124 | $ | 26,264 | $ | 24,758 | $ | 21,629 | ||||||||||
| Federal and State Income Taxes included in Operations |
17,537 | 15,354 | 15,456 | 13,995 | 12,652 | |||||||||||||||
| Interest on Long-Term Debt |
21,468 | 21,534 | 21,692 | 20,301 | 19,907 | |||||||||||||||
| Amortization of Debt Discount Expense |
343 | 315 | 299 | 286 | 302 | |||||||||||||||
| Other Interest |
3,676 | 1,966 | 1,763 | 1,661 | 1,737 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 72,029 | $ | 66,293 | $ | 65,474 | $ | 61,001 | $ | 56,227 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed Charges: |
||||||||||||||||||||
| Interest of Long-Term Debt |
$ | 21,468 | $ | 21,534 | $ | 21,692 | $ | 20,301 | $ | 19,907 | ||||||||||
| Amortization of Debt Discount Expense |
343 | 315 | 299 | 286 | 302 | |||||||||||||||
| Other Interest |
3,676 | 1,966 | 1,763 | 1,661 | 1,737 | |||||||||||||||
| Pre-tax Preferred Stock Dividend Requirements |
18 | 17 | 19 | 22 | 22 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 25,505 | $ | 23,832 | $ | 23,773 | $ | 22,270 | $ | 21,968 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of Earnings to Fixed Charges |
2.82 | 2.78 | 2.75 | 2.74 | 2.56 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||