|
Three
Months Ended March 31,
|
Year
Ended December 31,
|
|||||||||||||||||||||||
|
2007
|
2006
|
2005
|
2004
|
2003
|
2002
|
|||||||||||||||||||
|
Earnings:
|
||||||||||||||||||||||||
|
Net
income
|
$ |
261
|
$ |
985
|
$ |
934
|
$ |
3,982
|
$ |
923
|
$ |
1,819
|
||||||||||||
|
Adjustments
for minority interest in losses of less than 100% owned affiliates
and the
Company's equity in undistributed income (losses) of less than 50%
owned
affiliates
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Income
tax provision
|
145
|
602
|
574
|
2,561
|
528
|
1,178
|
||||||||||||||||||
|
Net
fixed charges
|
220
|
801
|
589
|
671
|
964
|
1,029
|
||||||||||||||||||
|
Total
Earnings
|
$ |
626
|
$ |
2,388
|
$ |
2,097
|
$ |
7,214
|
$ |
2,415
|
$ |
4,026
|
||||||||||||
|
Fixed
Charges:
|
||||||||||||||||||||||||
|
Interest
on short-term borrowings
and
long-term debt, net
|
$ |
207
|
$ |
770
|
$ |
573
|
$ |
682
|
$ |
947
|
$ |
996
|
||||||||||||
|
Interest
on capital leases
|
6
|
11
|
1
|
1
|
1
|
2
|
||||||||||||||||||
|
AFUDC
debt
|
7
|
20
|
15
|
(12 | ) |
16
|
21
|
|||||||||||||||||
|
Earnings
required to cover the preferred stock dividend and preferred security
distribution requirements of majority owned trust
|
-
|
-
|
-
|
-
|
-
|
10
|
||||||||||||||||||
|
Total
Fixed Charges
|
220
|
801
|
589
|
671
|
964
|
1,029
|
||||||||||||||||||
|
Preferred
Stock Dividends:
|
||||||||||||||||||||||||
|
Tax
deductible dividends
|
3
|
12
|
12
|
9
|
9
|
9
|
||||||||||||||||||
|
Pre-tax
earnings required to cover
non-tax
deductible preferred stock
dividend
requirements
|
-
|
3
|
13
|
34
|
27
|
28
|
||||||||||||||||||
|
Total
Preferred Stock Dividends
|
3
|
15
|
25
|
43
|
36
|
37
|
||||||||||||||||||
|
Total
Combined Fixed Charges
and
Preferred Stock Dividends
|
$ |
223
|
$ |
816
|
$ |
614
|
$ |
714
|
$ |
1,000
|
$ |
1,066
|
||||||||||||
|
Ratios
of Earnings to Combined Fixed Charges and
Preferred
Stock Dividends
|
2.81
|
2.93
|
3.42
|
10.10
|
2.42
|
3.78
|
||||||||||||||||||