EX-12 4 ex12im3q.htm COMPUTATION OF RATIOS - I&M Unassociated Document
EXHIBIT 12
 
 
INDIANA MICHIGAN POWER COMPANY AND SUBSIDIARIES
Computation of Consolidated Ratios of Earnings to Fixed Charges
(in thousands except ratio data)
 
              Twelve   Nine  
              Months    Months   
    Years Ended December 31,   Ended     Ended  
     
2008
    2009    2010     2011     2012   9/30/2013   9/30/2013  
EARNINGS
                                           
Income Before Income Taxes
 
$
190,133   $ 297,347   $ 189,517   $ 201,434   $ 157,801   214,954   211,193  
Fixed Charges (as below)
    164,660     173,293     174,965     168,003      168,656     168,702     126,077  
Total Earnings
  $ 354,793   $ 470,640   $ 364,482   $ 369,437   $  326,457   383,656     337,270  
                                             
FIXED CHARGES
                                           
Interest Expense
  $ 89,851   $ 101,145   $ 104,465   $ 97,665   $  102,739     98,585     72,579  
Credit for Allowance for Borrowed Funds Used
   During Construction
    4,609     8,348     8,500     7,838      4,717     8,917     7,598  
Estimated Interest Element in Lease Rentals     70,200     63,800     62,000     62,500      61,200     61,200     45,900  
Total Fixed Charges
  $ 164,660   $ 173,293   $ 174,965   $ 168,003   $  168,656     168,702     126,077  
                                             
Ratio of Earnings to Fixed Charges
    2.15     2.71     2.08     2.19      1.93     2.27     2.67