Exhibit 12
FORD MOTOR COMPANY AND SUBSIDIARIES
CALCULATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES (a)
(in millions)
|
|
First Quarter
2010
|
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||||
|
Earnings
|
||||||||||||||||||||||||
|
Income/(Loss) before income taxes and cumulative effects of changes in accounting principles (b)
|
$ | 2,135 | $ | 2,599 | $ | (14,895 | ) | $ | (4,286 | ) | $ | (15,490 | ) | $ | 633 | |||||||||
|
Less: Equity in net (income)/loss of affiliated companies included in income/(loss) before income taxes
|
(142 | ) | (336 | ) | (382 | ) | (639 | ) | (599 | ) | (482 | ) | ||||||||||||
|
Adjusted income/(loss)
|
1,993 | 2,263 | (15,277 | ) | (4,925 | ) | (16,089 | ) | 151 | |||||||||||||||
|
Adjusted fixed charges (c)
|
1,862 | 7,395 | 10,518 | 11,753 | 9,439 | 9,240 | ||||||||||||||||||
|
Earnings/(Losses)
|
$ | 3,855 | $ | 9,658 | $ | (4,759 | ) | $ | 6,828 | $ | (6,650 | ) | $ | 9,391 | ||||||||||
|
Combined Fixed Charges
|
||||||||||||||||||||||||
|
Interest expense (d)
|
$ | 1,707 | $ | 6,818 | $ | 9,787 | $ | 11,036 | $ | 8,804 | $ | 8,452 | ||||||||||||
|
Interest portion of rental expense (e)
|
58 | 258 | 322 | 344 | 327 | 511 | ||||||||||||||||||
|
Total combined fixed charges
|
$ | 1,765 | $ | 7,076 | $ | 10,109 | $ | 11,380 | $ | 9,131 | $ | 8,963 | ||||||||||||
|
Ratios
|
||||||||||||||||||||||||
|
Ratio of earnings to combined fixed charges
|
2.2 | 1.4 |
(f)
|
(f)
|
(f)
|
1.0 | ||||||||||||||||||
__________
|
(a)
|
Discontinued operations are excluded from all amounts. There were no preferred stock dividends in the periods displayed.
|
|
(b)
|
Income/(Loss) before income taxes includes equity income/(loss) from unconsolidated subsidiaries.
|
|
(c)
|
Combined fixed charges, as shown above, adjusted to exclude capitalized interest, and to include dividends from affiliated companies as well as amortization of capitalized interest. (Capitalized interest (in millions): 2010 Q1 - $6; 2009 - $28; 2008 - $50; 2007 - $47; 2006 - $53; 2005 - $65)
|
|
(d)
|
Includes interest, as shown on our statement of operations, plus capitalized interest.
|
|
(e)
|
One-third of all rental expense is deemed to be interest.
|
|
(f)
|
Earnings/(Losses) were inadequate to cover fixed interest charges by (in billions): 2008 — $14.9; 2007 — $4.6; 2006 — $15.8.
|