Attached files
| file | filename |
|---|---|
| EX-4.01 - EXHIBIT 4.01 - XCEL ENERGY INC | ex4_01.htm |
| EX-5.01 - EXHIBIT 5.01 - XCEL ENERGY INC | ex5_01.htm |
| 8-K - XCEL ENERGY INC 8-K 5-9-2013 - XCEL ENERGY INC | form8k.htm |
XCEL ENERGY INC. AND SUBSIDIARIES
STATEMENT OF COMPUTATION OF
RATIO OF EARNINGS TO FIXED CHARGES
(amounts in thousands, except ratio)
|
Three Months Ended
|
||||||||||||||||||||||||
|
March 31,
|
Year Ended Dec. 31
|
|||||||||||||||||||||||
|
2013
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||||||
|
Earnings, as defined:
|
||||||||||||||||||||||||
|
Pretax income from continuing operations
|
$ | 355,022 | $ | 1,355,402 | $ | 1,309,690 | $ | 1,188,591 | $ | 1,056,838 | $ | 984,406 | ||||||||||||
|
Add: Fixed charges
|
172,019 | 734,564 | 725,375 | 708,529 | 705,740 | 654,080 | ||||||||||||||||||
|
Add: Dividends from unconsolidated subsidiaries
|
9,539 | 33,470 | 34,034 | 32,538 | 29,059 | - | ||||||||||||||||||
|
Deduct: Equity earnings of unconsolidated subsidiaries
|
7,577 | 29,971 | 30,527 | 29,948 | 24,664 | 3,571 | ||||||||||||||||||
|
Total earnings, as defined
|
$ | 529,003 | $ | 2,093,465 | $ | 2,038,572 | $ | 1,899,710 | $ | 1,766,973 | $ | 1,634,915 | ||||||||||||
|
Fixed charges, as defined:
|
||||||||||||||||||||||||
|
Interest charges
|
$ | 139,613 | $ | 601,582 | $ | 591,098 | $ | 577,291 | $ | 561,654 | $ | 552,919 | ||||||||||||
|
Interest charges on life insurance policy borrowings
|
73 | 310 | 332 | 372 | 324 | 248 | ||||||||||||||||||
|
Interest component of leases
|
32,333 | 132,672 | 133,945 | 130,866 | 143,762 | 100,913 | ||||||||||||||||||
|
Total fixed charges, as defined .
|
$ | 172,019 | $ | 734,564 | $ | 725,375 | $ | 708,529 | $ | 705,740 | $ | 654,080 | ||||||||||||
|
Ratio of earnings to fixed charges
|
3.1 | 2.8 | 2.8 | 2.7 | 2.5 | 2.5 | ||||||||||||||||||