EXHIBIT 12.3
PAGE 1
THE CLEVELAND ELECTRIC ILLUMINATING 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.......................... $164,891 $194,089 $210,424 $177,905 $136,952
Interest and other charges, before reduction for
amounts capitalized...................................... 232,727 211,960 201,739 192,102 189,502
Provision for income taxes................................. 110,611 123,869 138,426 137,887 84,938
Interest element of rentals charged to income (a).......... 68,314 66,680 65,616 59,497 51,170
-------- -------- -------- -------- --------
Earnings as defined...................................... $576,543 $596,598 $616,205 $567,391 $462,562
======== ======== ======== ======== ========
FIXED CHARGES AS DEFINED IN REGULATION S-K:
Interest expense........................................... $232,727 $211,960 $201,739 $191,727 180,602
Subsidiary's preferred stock dividend requirements......... -- -- -- 375 8,900
Interest element of rentals charged to income (a).......... 68,314 66,680 65,616 59,497 51,170
-------- -------- -------- -------- --------
Fixed charges as defined................................. $301,041 $278,640 $267,355 $251,599 $240,672
======== ======== ======== ======== ========
CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES............... 1.92 2.14 2.30 2.26 1.92
======== ======== ======== ======== ========
- -------------------------
(a) Includes the interest element of rentals where determinable plus 1/3 of
rental expense where no readily defined interest element can be determined.
49
EXHIBIT 12.3
PAGE 2
THE CLEVELAND ELECTRIC ILLUMINATING 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.......................... $164,891 $194,089 $210,424 $177,905 $136,952
Interest and other charges, before reduction for amounts
capitalized.............................................. 232,727 211,960 201,739 192,102 189,502
Provision for income taxes................................. 110,611 123,869 138,426 137,887 84,938
Interest element of rentals charged to income (a).......... 68,314 66,680 65,616 59,497 51,170
-------- -------- -------- -------- --------
Earnings as defined...................................... $576,543 $596,598 $616,205 $567,391 $462,562
======== ======== ======== ======== ========
FIXED CHARGES AS DEFINED IN REGULATION S-K PLUS
PREFERRED STOCK DIVIDEND REQUIREMENTS
(PRE-INCOME TAX BASIS):
Interest expense........................................... $232,727 $211,960 $201,739 $191,727 $180,602
Preferred stock dividend requirements...................... 24,794 33,524 20,843 25,213 24,590
Adjustments to preferred stock dividends to state on a
pre-income tax basis..................................... 16,632 21,395 13,012 18,714 15,406
Interest element of rentals charged to income (a).......... 68,314 66,680 65,616 59,497 51,170
-------- -------- -------- -------- --------
Fixed charges as defined plus preferred stock
dividend requirements (pre-income tax basis)........... $342,467 $333,559 $301,210 $295,151 $271,768
======== ======== ======== ======== ========
CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES
PLUS PREFERRED STOCK DIVIDEND REQUIREMENTS
(PRE-INCOME TAX BASIS)..................................... 1.68 1.79 2.05 1.92 1.70
======== ======== ======== ======== ========
- -------------------------
(a) Includes the interest element of rentals where determinable plus 1/3 of
rental expense where no readily defined interest element can be determined.
50