EX-12 3 exhibit12.htm RATIO OF EARNINGS exhibit12

Exhibit 12
 
 
 
 
 
 
 
 
WISCONSIN PUBLIC SERVICE CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND
RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDEND REQUIREMENTS
 
 
 
 
 
 
 
 
 
 
 
(Millions, except ratio)
2014
9 Months
 
2013
 
2012

2011

2010

2009

 
 
 
 
 
 
 
EARNINGS
 
 
 
 
 
 
Net income from continuing operations
$
111.9
 
$
137.9
 

$134.8


$125.9


$135.0


$120.4

Provision for income taxes
66.7
 
81.9
 
62.6

73.2

78.0

68.0

 
 
 
 
 
 
 
Income from continuing operations before income taxes
178.6
 
219.8
 
197.4

199.1

213.0

188.4

Less: Undistributed earnings of less than 50% owned affiliates
(1.50)
 
(2.1)
 
(1.9)

(1.8)

(1.7)

(1.8)

 
 
 
 
 
 
 
Adjusted income from continuing operations before income taxes
177.1
 
217.7
 
195.5

197.3

211.3

186.6

Total fixed charges as defined
47.5
 
48.9
 
44.8

51.3

56.9

58.5

 
 
 
 
 
 
 
Total earnings as defined
$
224.6
 
$
266.6
 

$240.3


$248.6


$268.2


$245.1

 
 
 
 
 
 
 
FIXED CHARGES
 
 
 
 
 
 
Interest expense
$
42.9
 
$
43.7
 

$42.5


$49.5


$54.4


$54.0

Allowance for funds used during construction
3.5
 
3.8
 
0.9

0.2

0.3

2.0

Interest factor applicable to rentals
1.1
 
1.4
 
1.4

1.6

2.2

2.5

 
 
 
 
 
 
 
Total fixed charges as defined
$
47.5
 
$
48.9
 

$44.8


$51.3


$56.9


$58.5

Preferred stock dividend requirements *
3.7
 
4.9
 
4.5

5.2

5.2

4.9

 
 
 
 
 
 
 
Total fixed charges and preferred stock dividend requirements
$
51.2
 
$
53.8
 

$49.3


$56.5


$62.1


$63.4

 
 
 
 
 
 
 
RATIO OF EARNINGS TO FIXED CHARGES
4.7
 
5.5
 
5.4

4.8

4.7

4.2

 
 
 
 
 
 
 
RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDEND REQUIREMENTS
4.4
 
5.0
 
4.9

4.4

4.3

3.9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
* Represents preferred stock dividend requirements of WPS computed by dividing the preferred stock dividend requirements by 100% minus the income tax rate.