EX-12 7 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, 2017

(In thousands)



Earnings


Net income before minority interest

$93,072

Amortization of capitalized interest

527

Federal and state income taxes

18,990

Fixed charges

21,026

Total Earnings as Defined

$133,615

 


Fixed Charges


Interest expense on long-term debt and other

$19,149

Interest on rentals*

590

Amortization of debt issuance costs

875

AFUDC - borrowed funds

412

Total Fixed Charges

$21,026

 

 

Ratio of Earnings to Fixed Charges

6.35X


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

gives a reasonable approximation for actual interest on rentals.