EX-12 35 ex12_1.htm EXHIBIT 12.1: MGEE RATIO OF EARNINGS TO FIXED CHARGES Exhibit 12.1

EXHIBIT 12.1


MGE Energy, Inc.

Ratio of Earnings to Fixed Charges


 

 

Six Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

Twelve Months Ended December 31,

(In thousands)

 

2018

 

2017

 

2017

 

2016

 

2015

 

2014

 

2013

Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

38,352

$

34,843

$

97,606

$

75,560

$

71,343

$

80,319

$

74,905

Equity earnings

 

(4,275)

 

(4,970)

 

(9,814)

 

(8,394)

 

(7,701)

 

(9,150)

 

(9,434)

Income distribution from equity investees

 

3,905

 

2,000

 

8,803

 

7,926

 

6,645

 

7,740

 

7,404

Federal and state income taxes

 

12,195

 

19,903

 

22,094

 

42,513

 

41,363

 

48,185

 

44,859

Amortization of capitalized interest

 

264

 

264

 

527

 

527

 

527

 

527

 

527

Fixed charges

 

10,242

 

10,298

 

20,326

 

20,920

 

21,102

 

21,638

 

20,848

Total Earnings as Defined

$

60,683

$

62,338

$

139,542

$

139,052

$

133,279

$

149,259

$

139,109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense on long-term debt and other

$

9,081

$

9,344

$

18,449

$

18,963

$

19,256

$

18,975

$

18,248

Interest on rentals*

 

295

 

333

 

590

 

667

 

709

 

823

 

889

AFUDC - borrowed funds

 

425

 

185

 

412

 

387

 

231

 

1,142

 

1,035

Amortization of debt issuance costs

 

441

 

436

 

875

 

903

 

906

 

698

 

676

Total Fixed Charges

$

10,242

$

10,298

$

20,326

$

20,920

$

21,102

$

21,638

$

20,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Fixed Charges

 

5.92X

 

6.05X

 

6.87X

 

6.65X

 

6.32X

 

6.90X

 

6.67X


*Management believes that using one-third of the total rental expense gives a reasonable approximation for actual interest on rentals.