Attached files
| file | filename |
|---|---|
| EX-12.2 - EX-12.2 - CMS ENERGY CORP | a17-8845_1ex12d2.htm |
| EX-32.2 - EX-32.2 - CMS ENERGY CORP | a17-8845_1ex32d2.htm |
| EX-32.1 - EX-32.1 - CMS ENERGY CORP | a17-8845_1ex32d1.htm |
| EX-31.4 - EX-31.4 - CMS ENERGY CORP | a17-8845_1ex31d4.htm |
| EX-31.3 - EX-31.3 - CMS ENERGY CORP | a17-8845_1ex31d3.htm |
| EX-31.2 - EX-31.2 - CMS ENERGY CORP | a17-8845_1ex31d2.htm |
| EX-31.1 - EX-31.1 - CMS ENERGY CORP | a17-8845_1ex31d1.htm |
| EX-10.4 - EX-10.4 - CMS ENERGY CORP | a17-8845_1ex10d4.htm |
| EX-10.3 - EX-10.3 - CMS ENERGY CORP | a17-8845_1ex10d3.htm |
| EX-10.2 - EX-10.2 - CMS ENERGY CORP | a17-8845_1ex10d2.htm |
| 10-Q - 10-Q - CMS ENERGY CORP | a17-8845_110q.htm |
Exhibit 12.1
CMS Energy Corporation
Ratios of Earnings to Fixed Charges and Combined Fixed Charges and Preferred Dividends
|
|
|
In Millions, Except Ratios |
| ||||||||||||||||
|
|
|
Three Months |
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
Ended |
|
Year Ended December 31 |
| ||||||||||||||
|
|
|
March 31, 2017 |
|
2016 |
|
2015 |
|
2014 |
|
2013 |
|
2012 |
| ||||||
|
Earnings as defined1 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Pretax income from continuing operations |
|
$ |
295 |
|
$ |
826 |
|
$ |
796 |
|
$ |
729 |
|
$ |
756 |
|
$ |
622 |
|
|
Exclude equity basis subsidiaries |
|
(4 |
) |
(2 |
) |
(2 |
) |
(1 |
) |
(2 |
) |
(7 |
) | ||||||
|
Fixed charges as defined2 |
|
116 |
|
469 |
|
421 |
|
432 |
|
423 |
|
414 |
| ||||||
|
Earnings as defined2 |
|
$ |
407 |
|
$ |
1,293 |
|
$ |
1,215 |
|
$ |
1,160 |
|
$ |
1,177 |
|
$ |
1,029 |
|
|
Fixed charges as defined1 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Interest on long-term debt |
|
$ |
100 |
|
$ |
411 |
|
$ |
386 |
|
$ |
393 |
|
$ |
385 |
|
$ |
372 |
|
|
Estimated interest portion of lease rental |
|
8 |
|
29 |
|
21 |
|
21 |
|
21 |
|
21 |
| ||||||
|
Other interest charges |
|
8 |
|
31 |
|
16 |
|
19 |
|
18 |
|
23 |
| ||||||
|
Fixed charges as defined2 |
|
$ |
116 |
|
$ |
471 |
|
$ |
423 |
|
$ |
433 |
|
$ |
424 |
|
$ |
416 |
|
|
Preferred dividends |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| ||||||
|
Combined fixed charges and preferred dividends |
|
$ |
116 |
|
$ |
471 |
|
$ |
423 |
|
$ |
433 |
|
$ |
424 |
|
$ |
416 |
|
|
Ratio of earnings to fixed charges |
|
3.51 |
|
2.75 |
|
2.87 |
|
2.68 |
|
2.78 |
|
2.47 |
| ||||||
|
Ratio of earnings to combined fixed charges and preferred dividends |
|
3.51 |
|
2.75 |
|
2.87 |
|
2.68 |
|
2.78 |
|
2.47 |
| ||||||
1 Earnings and fixed charges as defined in instructions for Item 503 of Regulation S-K.
2 Preferred dividends of a consolidated subsidiary are included in fixed charges, but excluded from earnings as defined because the amount was not deducted in arriving at pretax income from continuing operations.