EXHIBIT 12.4
PAGE 1
THE TOLEDO EDISON COMPANY
CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES
YEAR ENDED DECEMBER 31,
-----------------------------------------------------------------
1998 1999 2000 2001 2002
--------- --------- --------- --------- ---------
RESTATED RESTATED RESTATED RESTATED RESTATED
(DOLLARS IN THOUSANDS)
EARNINGS AS DEFINED IN REGULATION S-K:
Income before extraordinary items ............... $ 106,582 $ 99,945 $ 138,144 $ 42,691 $ (5,142)
Interest and other charges, before reduction for
amounts capitalized ........................... 88,263 78,496 71,373 62,773 57,672
Provision for income taxes ...................... 72,696 56,821 78,778 23,401 (9,844)
Interest element of rentals charged to income (a) 100,245 98,445 96,358 92,108 87,174
--------- --------- --------- --------- ---------
Earnings as defined ........................... $ 367,786 $ 333,707 $ 384,653 $ 220,973 $ 129,860
========= ========= ========= ========= =========
FIXED CHARGES AS DEFINED IN REGULATION S-K:
Interest expense ................................ $ 88,263 $ 78,496 $ 71,373 $ 62,773 $ 57,672
Interest element of rentals charged to income (a) 100,245 98,445 96,358 92,108 87,174
--------- --------- --------- --------- ---------
Fixed charges as defined ...................... $ 188,508 $ 176,941 $ 167,731 $ 154,881 $ 144,846
========= ========= ========= ========= =========
CONSOLIDATED RATIO OF EARNINGS TO FIXED
CHARGES ......................................... 1.95 1.89 2.29 1.43 0.90
========= ========= ========= ========= =========
- ----------
(a) Includes the interest element of rentals where determinable plus 1/3 of
rental expense where no readily defined interest element can be
determined.
55
EXHIBIT 12.4
PAGE 2
THE TOLEDO EDISON COMPANY
CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES PLUS PREFERRED
STOCK DIVIDEND REQUIREMENTS (PRE-INCOME TAX BASIS)
YEAR ENDED DECEMBER 31,
-----------------------------------------------------------------
1998 1999 2000 2001 2002
--------- --------- --------- --------- ---------
RESTATED RESTATED RESTATED RESTATED RESTATED
(DOLLARS IN THOUSANDS)
EARNINGS AS DEFINED IN REGULATION S-K:
Income before extraordinary items .................... $ 106,582 $ 99,945 $ 138,144 $ 42,691 $ (5,142)
Interest and other charges, before reduction for
amounts capitalized ................................ 88,263 78,496 71,373 62,773 57,672
Provision for income taxes ........................... 72,696 56,821 78,778 23,401 (9,844)
Interest element of rentals charged to income (a) .... 100,245 98,445 96,358 92,108 87,174
--------- --------- --------- --------- ---------
Earnings as defined ................................ $ 367,786 $ 333,707 $ 384,653 $ 220,973 $ 129,860
========= ========= ========= ========= =========
FIXED CHARGES AS DEFINED IN REGULATION S-K PLUS PREFERRED
STOCK DIVIDEND REQUIREMENTS
(PRE-INCOME TAX BASIS):
Interest expense ..................................... $ 88,263 $ 78,496 $ 71,373 $ 62,773 $ 57,672
Preferred stock dividend requirements ................ 13,609 16,238 16,247 16,135 10,756
Adjustments to preferred stock dividends
to state on a pre-income tax basis ................. 8,335 10,363 10,143 10,167 4,146
Interest element of rentals charged to income (a) .... 100,245 98,445 96,358 92,108 87,174
--------- --------- --------- --------- ---------
Fixed charges as defined plus preferred stock
dividend requirements (pre-income tax basis) ..... $ 210,452 $ 203,542 $ 194,121 $ 181,183 $ 159,748
========= ========= ========= ========= =========
CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES PLUS
PREFERRED STOCK DIVIDEND REQUIREMENTS
(PRE-INCOME TAX BASIS) ............................... 1.75 1.64 1.98 1.22 0.81
========= ========= ========= ========= =========
- ----------
(a) Includes the interest element of rentals where determinable plus 1/3 of
rental expense where no readily defined interest element can be
determined.
56