UGI UTILITIES INC - FORM 10-K - EX-12.1 - EXHIBIT 12.1 - November 22, 2016

Attached files

file filename
EX-10.19 - EXHIBIT 10.19 - UGI UTILITIES INCex10192016ugiutilities10-k.htm
EX-31.1 - EXHIBIT 31.1 - UGI UTILITIES INCex3112016ugiutilitiesinc10.htm
EX-31.2 - EXHIBIT 31.2 - UGI UTILITIES INCex3122016ugiutilitiesinc10.htm
EX-23.1 - EXHIBIT 23.1 - UGI UTILITIES INCex2312016ugiutilitiesinc10.htm
EX-23.2 - EXHIBIT 23.2 - UGI UTILITIES INCex2322016ugiutilitiesinc10.htm
EX-32 - EXHIBIT 32 - UGI UTILITIES INCex322016ugiutilitiesinc10-k.htm
10-K - 10-K - UGI UTILITIES INCugiutilitiesinc10-k2016.htm


UGI UTILITIES INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES - EXHIBIT 12.1
(Thousands of dollars)


 
Year Ended September 30,
 
2016
 
2015
 
2014
 
2013
 
2012
Earnings:
 
 
 
 
 
 
 
 
 
Earnings before income taxes
$
163,271

 
$
200,539

 
$
207,929

 
$
171,010

 
$
142,971

Interest expense
37,285

 
40,400

 
37,897

 
38,578

 
41,599

Amortization of debt discount and
 
 
 
 
 
 
 
 
 
expense
345

 
728

 
575

 
731

 
814

Estimated interest component of rental
 
 
 
 
 
 
 
 
 
expense
2,512

 
2,728

 
2,398

 
2,090

 
2,121

 
$
203,413

 
$
244,395

 
$
248,799

 
$
212,409

 
$
187,505

 
 
 
 
 
 
 
 
 
 
Fixed Charges:
 
 
 
 
 
 
 
 
 
Interest expense
$
37,285

 
$
40,400

 
$
37,897

 
$
38,578

 
$
41,599

Amortization of debt discount and
 
 
 
 
 
 
 
 
 
expense
345

 
728

 
575

 
731

 
814

Allowance for funds used during
 
 
 
 
 
 
 
 
 
construction (capitalized interest)
602

 
407

 
227

 
286

 
10

Estimated interest component of rental
 
 
 
 
 
 
 
 
 
expense
2,512

 
2,728

 
2,398

 
2,090

 
2,121

 
$
40,744

 
$
44,263

 
$
41,097

 
$
41,685


$
44,544

 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges
4.99

 
5.52

 
6.05

 
5.10

 
4.21




UGI UTILITIES INC Reports