Exhibit 12
Ford Motor Company and Subsidiaries
CALCULATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
----------------------------------------------------------------------------------------
(in millions)
First For the Years Ended December 31
Quarter ------------------------------------------------------------
1999 1998 1997 1996 1995 1994
-------- -------- -------- -------- -------- --------
Earnings
- --------
Income before income taxes $ 3,003 $25,396 $10,939 $ 6,793 $ 6,705 $ 8,789
Equity in net (income)/loss of affiliates
plus dividends from affiliates (41) 78 121 36 179 (182)
Adjusted fixed charges a/ 2,268 9,215 10,911 10,801 10,558 8,122
------- ------- ------- ------- ------- -------
Earnings $ 5,230 $34,689 $21,971 $17,630 $17,440 $16,729
======= ======= ======= ======= ======= =======
Combined Fixed Charges and
Preferred Stock Dividends
- --------------------------
Interest expense b/ $ 2,192 $ 8,919 $10,570 $10,464 $10,121 $ 7,787
Interest portion of rental expense c/ 61 245 309 300 396 265
Preferred stock dividend requirements of
majority owned subsidiaries and trusts d/ 14 55 55 55 199 160
------- ------- ------- ------- ------- -------
Fixed charges 2,267 9,219 10,934 10,819 10,716 8,212
Ford preferred stock dividend requirements e/ 6 122 82 95 459 472
------- ------- ------- ------- ------- -------
Total combined fixed charges
and preferred stock dividends $ 2,273 $ 9,341 $11,016 $10,914 $11,175 $ 8,684
======= ======= ======= ======= ======= =======
Ratios
- ------
Ratio of earnings to fixed charges 2.3 3.8 f/ 2.0 1.6 1.6 2.0
Ratio of earnings to combined fixed
charges and preferred stock dividends 2.3 3.7 f/ 2.0 1.6 1.6 1.9
- - - - - -
a/ Fixed charges, as shown above, adjusted to exclude the amount of interest
capitalized during the period and preferred stock dividend requirements of
majority owned subsidiaries and trusts.
b/ Includes interest, whether expensed or capitalized, and amortization of debt
expense and discount or premium relating to any indebtedness.
c/ One-third of all rental expense is deemed to be interest.
d/ Preferred stock dividend requirements of Ford Holdings, Inc. (1995 - 1993)
increased to an amount representing the pre-tax earnings which would be
required to cover such dividend requirements based on Ford's effective
income tax rates. Beginning in Fourth Quarter 1995, includes requirements
related to Company-obligated mandatorily redeemable preferred securities of
a subsidiary trust.
e/ Preferred stock dividend requirements of Ford Motor Company, increased to an
amount representing the pre-tax earnings which would be required to cover
such dividend requirements based on Ford Motor Company's effective income tax
rates.
f/ Earnings used in calculation of this ratio include the $15,955 million gain
on the spin-off of The Associates. Excluding this gain, the ratio is 2.0.