EX-12 17 k76722exv12.txt COMPUTATION OF RATIO OF EARNINGS EXHIBIT (12) CMS ENERGY CORPORATION Ratio of Earnings to Fixed Charges and Preferred Securities Dividends and Distributions (Millions of Dollars)
Three Months Ended Years Ended December 31 - March 31, 2003 2002 2001 2000 1999 1998 Restated Restated (b) (c) (d) (e) -------------------------------------------------------------------------------------------------------------------------- Earnings as defined (a) Consolidated net income $ 79 $(620) $(448) $ 43 $ 277 $ 242 Discontinued operations (27) 222 210 (83) 14 12 Income taxes 41 13 (98) 34 63 100 Exclude equity basis subsidiaries (31) (39) - (171) (84) (92) Fixed charges as defined, adjusted to exclude capitalized interest of $3, $16, $35, $47, $41, and $29 million for the three months ended March 31, 2003 and the years ended December 31, 2002, 2001, 2000, 1999, and 1998, respectively 130 551 618 558 594 393 ------------------------------------------------------------------ Earnings as defined $ 192 $ 127 $ 282 $ 381 $ 864 $ 655 ================================================================== Fixed charges as defined (a) Interest on long-term debt $ 97 $ 401 $ 416 $ 420 $ 502 $ 318 Estimated interest portion of lease rental 1 5 6 7 8 8 Other interest charges 6 28 82 33 62 47 Preferred securities dividends and distributions 28 132 149 144 96 77 ------------------------------------------------------------------ Fixed charges as defined $ 132 $ 566 $ 653 $ 604 $ 668 $ 450 ================================================================== Ratio of earnings to fixed charges and preferred securities dividends and distributions 1.45 - - - 1.29 1.46 ==================================================================
NOTES: (a) Earnings and fixed charges as defined in instructions for Item 503 of Regulation S-K. (b) For the year ended December 31, 2002, fixed charges exceeded earnings by $439 million. Earnings as defined include $598 million of asset revaluations and other charges. The ratio of earnings to fixed charges and preferred securities dividends and distributions would have been 1.28 excluding these amounts. (c) For the year ended December 31, 2001, fixed charges exceeded earnings by $371 million. Earnings as defined include $240 million of asset revaluations and other charges. (d) For the year ended December 31, 2000, fixed charges exceeded earnings by $224 million. Earnings as defined include a $329 million pretax impairment loss on the Loy Yang investment. The ratio of earnings to fixed charges and preferred securities dividends and distributions would have been 1.17 excluding this amount. (e) Excludes a cumulative effect of change in accounting after-tax gain of $43 million.