Attached files
file | filename |
---|---|
8-K - GULF POWER CO | gulf8k2010a.htm |
EX-5.2 - GULF POWER CO | x5-2.htm |
EX-4.2 - GULF POWER CO | x4-2.htm |
EX-1.3 - GULF POWER CO | x1-3.htm |
Exhibit 12.1 |
3/31/2010 |
GULF POWER COMPANY
|
|||||||||||||||||
Computation
of ratio of earnings to fixed charges for
|
|||||||||||||||||
the
five years ended December 31, 2008
|
|||||||||||||||||
and
the year to date December 31, 2009
|
|||||||||||||||||
Twelve
|
|||||||||||||||||
Months
|
|||||||||||||||||
Ended
|
|||||||||||||||||
Year
ended December 31,
|
December
31,
|
||||||||||||||||
2004
|
2005
|
2006
|
2007
|
2008
|
2009
|
||||||||||||
----------------------------------------Thousands
of Dollars-----------------------------------------
|
|||||||||||||||||
EARNINGS
AS DEFINED IN ITEM 503 OF REGULATION S-K:
|
|||||||||||||||||
Earnings
before income taxes
|
$
|
108,135
|
$
|
120,951
|
$
|
124,582
|
$
|
135,082
|
$
|
158,651
|
$
|
170,461
|
|||||
Interest
expense, net of amounts capitalized
|
34,925
|
40,317
|
44,134
|
44,680
|
43,098
|
38,358
|
|||||||||||
Distributions
on mandatorily redeemable preferred securities
|
1,113
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
AFUDC
- Debt funds
|
819
|
515
|
160
|
1,048
|
3,973
|
9,489
|
|||||||||||
Earnings
as defined
|
$
|
144,992
|
$
|
161,783
|
$
|
168,876
|
$
|
180,810
|
$
|
205,722
|
$
|
218,308
|
|||||
FIXED
CHARGES AS DEFINED IN ITEM 503 OF REGULATION S-K:
|
|||||||||||||||||
Interest
on long-term debt
|
$
|
27,693
|
$
|
29,718
|
$
|
28,863
|
$
|
36,351
|
$
|
41,174
|
$
|
42,166
|
|||||
Interest
on affiliated loans
|
3,529
|
5,018
|
6,887
|
4,510
|
739
|
80
|
|||||||||||
Interest
on interim obligations
|
241
|
1,472
|
3,713
|
169
|
513
|
701
|
|||||||||||
Amort
of debt disc, premium and expense, net
|
3,050
|
2,963
|
2,894
|
2,837
|
2,755
|
2,890
|
|||||||||||
Other
interest charges
|
1,231
|
1,661
|
1,937
|
1,861
|
1,890
|
2,010
|
|||||||||||
Distributions
on mandatorily redeemable preferred securities
|
1,113
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
Fixed
charges as defined
|
$
|
36,857
|
$
|
40,832
|
$
|
44,294
|
$
|
45,728
|
$
|
47,071
|
$
|
47,847
|
|||||
RATIO
OF EARNINGS TO FIXED CHARGES
|
3.93
|
3.96
|
3.81
|
3.95
|
4.37
|
4.56
|
|||||||||||