Entergy Texas (ETI-P) 10-Q 2014 Q3 Quarterly report

Exhibit 12(d)
Entergy Mississippi, Inc.
Computation of Ratios of Earnings to Fixed Charges and
Ratios of Earnings to Combined Fixed Charges and Preferred Dividends
	2009		2010		2011		2012		2013		2014
Fixed charges, as defined:
Total Interest	$	51,282	$	55,774	$	52,273	$	57,345	$	59,031	$	57,201
Interest applicable to rentals	1,959		1,921		1,731		1,637		1,148		1,411
Total fixed charges, as defined	53,241		57,695		54,004		58,982		60,179		58,612
Preferred dividends, as defined (a)	4,370		3,435		4,580		4,580		4,580		4,580
Combined fixed charges and preferred dividends, as defined	$	57,611	$	61,130	$	58,584	$	63,562	$	64,759	$	63,192
Earnings as defined:
Net Income	$	79,367	$	85,377	$	108,729	$	46,768	$	82,159	$	61,397
Add:
Provision for income taxes:
Total income taxes	43,395		50,111		28,801		58,679		49,757		42,945
Fixed charges as above	53,241		57,695		54,004		58,982		60,179		58,612
Total earnings, as defined	$	176,003	$	193,183	$	191,534	$	164,429	$	192,095	$	162,954
Ratio of earnings to fixed charges, as defined	3.31		3.35		3.55		2.79		3.19		2.78
Ratio of earnings to combined fixed charges and
preferred dividends, as defined	3.06		3.16		3.27		2.59		2.97		2.58
_______________
(a) "Preferred dividends," as defined by SEC regulation S-K, are computed by dividing the preferred dividend
requirement by one hundred percent (100%) minus the income tax rate.