EX-12 5 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

Twelve Months Ended December 31, 2016

(In thousands)



Earnings


Net income

$75,560

Equity earnings

(8,394)

Income distribution from equity investees

7,926

Federal and state income taxes

42,513

Amortization of capitalized interest

527

Fixed charges

20,920

Total Earnings as Defined

$139,052

 


Fixed Charges


Interest expense on long-term debt and other

$18,963

Interest on rentals*

667

AFUDC - borrowed funds

387

Amortization of debt issuance costs

903

Total Fixed Charges

$20,920

 

 

Ratio of Earnings to Fixed Charges

6.65X


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

gives a reasonable approximation for actual interest on rentals.