|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: XCEL ENERGY INC, 8-K, EX-4.02, 2000-12-18 |
Next: NORTHWESTERN STEEL & WIRE CO, NT 10-Q, 2000-12-18 |
Exhibit 12.01
XCEL ENERGY INC.
STATEMENT OF COMPUTATION OF
RATIO OF EARNINGS TO FIXED CHARGES
Thousands of Dollars
| |
12 Months Ended 9/30 2000 |
12 Months Ended 9/30 1999 |
1999 |
1998 |
1997 |
1996 |
1995 |
||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings: | |||||||||||||||||||||||
| Net Income | $ | 536,350 | $ | 620,581 | $ | 570,933 | $ | 624,330 | $ | 388,242 | $ | 546,880 | $ | 557,288 | |||||||||
Add: |
|||||||||||||||||||||||
| Income Taxes | 269,085 | 211,923 | 179,673 | 240,391 | 230,629 | 300,463 | 315,232 | ||||||||||||||||
| Fixed charges | 666,116 | 438,008 | 472,364 | 402,608 | 375,176 | 311,033 | 290,766 | ||||||||||||||||
Deduct: |
|||||||||||||||||||||||
| Undistributed equity in earnings of unconsolidated affiliates | 202,779 | 29,887 | 67,926 | 56,953 | 36,532 | 26,365 | 36,532 | ||||||||||||||||
| Earnings | 1,268,772 | 1,240,625 | 1,155,044 | 1,210,376 | 957,515 | 1,132,011 | 1,126,754 | ||||||||||||||||
Fixed charges: |
|||||||||||||||||||||||
| Interest charges, excluding AFC—debt, per statement of income | 627,316 | 399,209 | 433,564 | 369,297 | 352,889 | 309,507 | 290,766 | ||||||||||||||||
| Distributions on redeemable preferred securities of subsidiary trust | 38,800 | 38,799 | 38,800 | 33,311 | 22,287 | 1,526 | — | ||||||||||||||||
| Total fixed charges | $ | 666,116 | $ | 438,008 | $ | 472,364 | $ | 402,608 | $ | 375,176 | $ | 311,033 | $ | 290,766 | |||||||||
| Ratio of earnings to fixed charges | 1.9 | 2.8 | 2.4 | 3.0 | 2.6 | 3.6 | 3.9 | ||||||||||||||||
|
|