EX-12 13 k65350ex12.txt STATEMENT RE: COMPUTATION OF RATIOS OF EARNINGS EXHIBIT (12) CONSUMERS ENERGY CORPORATION Ratio of Earnings to Fixed Charges (Millions of Dollars)
------------------------------------------------------------------------------------------------------------------------------- Nine Months Ended September 30, 2001 2000 1999 1998 1997 1996 ------------------------------------------------------------------------------------------------------------------------------- ------------------------------------------------------------------------------------------------------------------------------- Earnings as defined: ------------------------------------------------------------------------------------------------------------------------------- Net income $ 88 $ 304 $ 340 $ 349(b) $ 321 $ 296 ------------------------------------------------------------------------------------------------------------------------------- Net income (loss) after preferred dividends $ 57 $ 268 $ 313 $ 312(b) $ 284 $ 260 And distributions ------------------------------------------------------------------------------------------------------------------------------- Income taxes 41 $ 148 172 158 152 150 ------------------------------------------------------------------------------------------------------------------------------- Exclude equity basis subsidiaries (32) (57) (50) (50) (49) (42) ------------------------------------------------------------------------------------------------------------------------------- Distributed income of equity investees 8 10 10 12 ------------------------------------------------------------------------------------------------------------------------------- Fixed charges as defined, adjusted to exclude capitalized interest of $4, $2, $0, $1, $1 and $2 million for the six months ended June 30, 2001 and for the years ended December 31, 2000, 1999, 1998, 1997 and 1996, respectively 149 194 192 185 182 175 ------------------------------------------------------------------------------------------------------------------------------- Earnings as defined $ 254 $ 599 $ 664 $ 654 $ 606 $ 579 ------------------------------------------------------------------------------------------------------------------------------- ------------------------------------------------------------------------------------------------------------------------------- Fixed charges as defined: Interest on long-term debt $ 111 $ 141 $ 140 $ 138 $ 138 $ 139 ------------------------------------------------------------------------------------------------------------------------------- Estimated interest portion of lease rental 8 11 11 10 9 9 ------------------------------------------------------------------------------------------------------------------------------- Other interest charges 35 44 41 38 36 29 ------------------------------------------------------------------------------------------------------------------------------- ------------------------------------------------------------------------------------------------------------------------------- Fixed charges as defined $ 154 $ 196 $ 192 $ 186 $ 183 $ 177 ------------------------------------------------------------------------------------------------------------------------------- Ratio of earnings to: (a) ------------------------------------------------------------------------------------------------------------------------------- Fixed charges 1.65 3.06 3.46 3.16(c) 3.31 3.27 ------------------------------------------------------------------------------------------------------------------------------- Fixed charges & preferred dividends 1.37 2.57 2.99 2.52(d) 2.61 2.54 -------------------------------------------------------------------------------------------------------------------------------
NOTES: (a) For purposes of computing the ratio, earnings represent net income before income taxes, net interest charges and the estimated interest portions of lease rentals, plus distributed income of equity investees less earnings from minority interests of equity investees. Earnings for the ratio of earnings to fixed charges and preferred stock dividends also includes the amount required to pay distributions on preferred securities and the amount of pretax earnings required to pay the distributions on outstanding preferred stock. (b) Includes a pre-tax $66 million increase due to a one-time change in method of accounting for property taxes. (c) Excludes a cumulative effect of change-in-accounting, after-tax gain of $43 million; if included, ratio would be 3.52. (d) Excludes a cumulative effect of change-in-accounting, after-tax gain of $43 million; if included, ratio would be 2.81.