Tampa Electric 10-Q 2013 Q3 Quarterly report

Exhibit 12.2

TAMPA ELECTRIC COMPANY

RATIO OF EARNINGS TO FIXED CHARGES

The following table sets forth Tampa Electric Company’s ratio of earnings to fixed charges for the periods indicated.

	9-months ended Sept. 30,			12-months ended Sept. 30,			Year Ended Dec. 31,
(millions)	2013			2013			2012			2011			2010			2009			2008
Income from continuing operations, before income taxes	$	289.3		$	360.8		$	368.9		$	380.7		$	386.6		$	303.7		$	261.9
Interest expense		84.8			113.1			129.9			141.9			143.9			141.2			135.8
Earnings before taxes and fixed charges	$	374.1		$	473.9		$	498.8		$	522.6		$	530.5		$	444.9		$	397.7
Interest expense	$	84.8		$	113.1		$	129.9		$	141.9		$	143.9		$	141.2		$	135.8
Total fixed charges	$	84.8		$	113.1		$	129.9		$	141.9		$	143.9		$	141.2		$	135.8
Ratio of earnings to fixed charges		4.41	x		4.19	x		3.84	x		3.68	x		3.69	x		3.15	x		2.93	x

For the purposes of calculating these ratios, earnings consist of income from continuing operations before income taxes and fixed charges. Fixed charges consist of interest expense on indebtedness, amortization of debt premium and an estimate of the interest component of rentals. Interest expense includes total interest expense, excluding AFUDC, and an estimate of the interest component of rentals.