EX-12 6 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, 2016

(In thousands)



Earnings


Net income before minority interest

$74,592

Equity earnings

(6,366)

Income distribution from equity investees

5,032

Minority interest in pretax income

(2,355)

Amortization of capitalized interest

527

Federal and state income taxes

41,791

Fixed charges

21,200

Total Earnings as Defined

$134,421

 


Fixed Charges


Interest expense on long-term debt and other

$19,235

Interest on rentals*

667

Amortization of debt issuance costs

903

AFUDC - borrowed funds

395

Total Fixed Charges

$21,200

 

 

Ratio of Earnings to Fixed Charges

6.34X


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

gives a reasonable approximation for actual interest on rentals.