EX-12 3 ex12_2.htm EXHIBIT 12.2: MGE RATIO OF EARNINGS TO FIXED CHARGES Exhibit 12.2

EXHIBIT 12.2


Madison Gas and Electric Company

Ratio of Earnings to Fixed Charges

Twelve Months Ended December 31, 2015

(In thousands)



Earnings


Net income before minority interest

$71,465

Equity earnings

(7,728)

Income distribution from equity investees

6,645

Minority interest in pretax income

(3,628)

Amortization of capitalized interest

527

Federal and state income taxes

41,406

Fixed charges

21,323

Total Earnings as Defined

$130,010

 


Fixed Charges


Interest expense on long-term debt and other

$19,477

Interest on rentals*

709

Amortization of debt issuance costs

906

AFUDC - borrowed funds

231

Total Fixed Charges

$21,323

 

 

Ratio of Earnings to Fixed Charges

6.10X


*Management believes that using one-third of the total rental expense

gives a reasonable approximation for actual interest on rentals.