EX-12.3 4 lnt930201610-qex123.htm RATIO OF EARNINGS TO FIXED CHARGES FOR WPL Exhibit


Exhibit 12.3

WISCONSIN POWER AND LIGHT COMPANY

RATIO OF EARNINGS TO FIXED CHARGES

 
Nine Months Ended
 
 
 
 
 
 
 
September 30,
 
Years Ended December 31,
 
2016
 
2015
 
2015
2014
2013
2012
2011
 
(dollars in millions)
EARNINGS:
 
 
 
 
 
 
 
 
 
Net income

$160.3

 

$153.2

 

$177.6


$181.1


$179.1


$172.7


$163.5

Income taxes (a)
77.1

 
73.0

 
82.9

85.3

85.6

87.6

81.9

Income before income taxes
237.4

 
226.2

 
260.5

266.4

264.7

260.3

245.4

Fixed charges as defined
69.7

 
70.4

 
93.7

87.7

86.4

103.9

103.3

Adjustment for undistributed equity earnings
(8.3
)
 
(8.4
)
 
(4.5
)
(6.4
)
(8.3
)
(7.9
)
(6.4
)
Total earnings as defined

$298.8

 

$288.2

 

$349.7


$347.7


$342.8


$356.3


$342.3

 
 
 
 
 
 
 
 
 
 
FIXED CHARGES:
 
 
 
 
 
 
 
 
 
Interest expense

$68.7

 

$69.5

 

$92.4


$86.4


$85.0


$80.2


$79.9

Estimated interest component of rent expense
1.0

 
0.9

 
1.3

1.3

1.4

23.7

23.4

Total fixed charges as defined

$69.7

 

$70.4

 

$93.7


$87.7


$86.4


$103.9


$103.3

 
 
 
 
 
 
 
 
 
 
Ratio of Earnings to Fixed Charges
4.29

 
4.09

 
3.73

3.96

3.97

3.43

3.31


(a) Includes net interest related to unrecognized tax benefits.

In the fourth quarter of 2015, WPL retrospectively applied a change in method of recording income taxes. Refer to Notes 1(c) and 1(q) of the Combined Notes to Consolidated Financial Statements in the Annual Report on Form 10-K for the year 2015 for further details. Financial statement impacts in 2013, 2012 and 2011 were not material.