Attached files
EXHIBIT 12
Madison Gas and Electric Company
Ratio of Earnings to Fixed Charges
Six Months Ended June 30, 2013
(In thousands)
Earnings | |
Net income before minority interest | $36,325 |
Equity earnings | (4,705) |
Income distribution from equity investees | 3,638 |
Minority interest in pretax income | (1,975) |
Amortization of capitalized interest | 264 |
Federal and state income taxes | 22,361 |
Fixed charges | 10,242 |
Total Earnings as Defined | $66,150 |
| |
Fixed Charges | |
Interest expense on long-term debt and other | $9,042 |
Interest on rentals* | 431 |
Amortization of debt issuance costs | 332 |
AFUDC - borrowed funds | 437 |
Total Fixed Charges | $10,242 |
|
|
Ratio of Earnings to Fixed Charges | 6.46X |
*Management believes that using one-third of the total rental expense
gives a reasonable approximation for actual interest on rentals.