Exhibit 12 |
|||||||||
WPS Resources Corporation |
|||||||||
Ratio of Earnings to Fixed Charges and |
|||||||||
Ratio of Earnings to Fixed Charges and Preferred Dividends |
|||||||||
2000 |
1999 |
1998 |
1997 |
1996 |
1995 |
||||
EARNINGS |
|||||||||
Net income |
66,993 |
59,565 |
46,631 |
55,809 |
52,885 |
60,634 |
|||
Federal and state income taxes |
6,005 |
29,741 |
23,445 |
31,106 |
27,216 |
33,494 |
|||
Net pretax income |
72,998 |
89,306 |
70,076 |
86,915 |
80,101 |
94,128 |
|||
Fixed charges |
62,429 |
45,405 |
36,310 |
37,533 |
35,822 |
35,818 |
|||
Subtract preference dividend |
|||||||||
requirement |
3,378 |
4,588 |
4,606 |
4,791 |
4,657 |
4,783 |
|||
Total earnings as defined |
132,049 |
130,123 |
101,780 |
119,657 |
111,266 |
125,163 |
|||
FIXED CHARGES |
|||||||||
Interest on long-term debt, |
|||||||||
including related amort. |
41,677 |
27,162 |
23,987 |
26,273 |
25,494 |
26,839 |
|||
Other interest |
11,855 |
8,507 |
4,827 |
4,910 |
3,922 |
2,677 |
|||
Distributions-preferred securities |
|||||||||
of subsidiary trust |
3,501 |
3,501 |
1,488 |
0 |
0 |
0 |
|||
Interest factor applicable to |
|||||||||
rentals |
2,018 |
1,647 |
1,402 |
1,559 |
1,749 |
1,519 |
|||
Fixed charges before preferred |
|||||||||
dividend requirement |
59,051 |
40,817 |
31,704 |
32,742 |
31,165 |
31,035 |
|||
Ratio of earnings to fixed |
|||||||||
charges |
2.24 |
3.19 |
3.21 |
3.65 |
3.57 |
4.03 |
|||
Preferred dividends (grossed up) |
|||||||||
(see below) |
3,378 |
4,588 |
4,606 |
4,791 |
4,657 |
4,783 |
|||
Total fixed charges including |
|||||||||
preferred dividend |
62,429 |
45,405 |
36,310 |
37,533 |
35,822 |
35,818 |
|||
Ratio of earnings to fixed charges |
|||||||||
and preferred dividends |
2.12 |
2.87 |
2.80 |
3.19 |
3.11 |
3.49 |
|||
PREFERRED DIVIDEND CALCULATION: | |||||||||
Preferred dividends |
3,111 |
3,111 |
3,132 |
3,133 |
3,134 |
3,136 |
|||
Tax rate |
7.90% |
32.20% |
32.00% |
34.60% |
32.70% |
34.44% |
|||
Preferred dividends (grossed up) |
3,378 |
4,588 |
4,606 |
4,791 |
4,657 |
4,783 |
|||