Attached files
Exhibit 12.1
|
SOUTHERN CALIFORNIA EDISON COMPANY
|
||||||||||||||||||||
|
RATIOS OF EARNINGS TO FIXED CHARGES AND PREFERRED AND PREFERENCE STOCK
|
||||||||||||||||||||
|
(Millions of Dollars)
|
||||||||||||||||||||
|
9 Months
|
9 Months
|
12 Months
|
||||||||||||||||||
|
Ended
|
Ended
|
Ended
|
||||||||||||||||||
|
Earnings:
|
2006
|
2007
|
2008
|
2009
|
2010
|
September 30, 2010
|
September 30, 2011
|
September 30, 2011
|
||||||||||||
|
Income from continuing operations
|
||||||||||||||||||||
|
before tax and noncontrolling interest
|
$ 1,540
|
$ 1,400
|
$ 1,246
|
$ 1,620
|
$ 1,532
|
$ 1,235
|
$ 1,378
|
$ 1,675
|
||||||||||||
|
Less: Income from equity investees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
|
Income from continuing operations before income
|
||||||||||||||||||||
|
from equity investees, tax and noncontrolling interest
|
1,540
|
1,400
|
1,246
|
1,620
|
1,532
|
1,235
|
1,378
|
1,675
|
||||||||||||
|
Add:
|
||||||||||||||||||||
|
Fixed charges (see below)
|
502
|
540
|
520
|
535
|
565
|
418
|
461
|
612
|
||||||||||||
|
Amortization of capitalized interest
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
||||||||||||
|
Distributed income of equity investees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
|
Loss of equity investees for which charges arising from
|
||||||||||||||||||||
|
guarantees are included in fixed charges
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
|
Subtract:
|
||||||||||||||||||||
|
Interest capitalized
|
(2)
|
(3)
|
(3)
|
(4)
|
(7)
|
(5)
|
(5)
|
(7)
|
||||||||||||
|
Preference security dividend requirements of
|
||||||||||||||||||||
|
consolidated subsidiaries - pre-tax basis
|
(77)
|
(74)
|
(75)
|
(73)
|
(73)
|
(57)
|
(69)
|
(89)
|
||||||||||||
|
Noncontrolling interest of subsidiaries that have not
|
||||||||||||||||||||
|
incurred fixed charges - pre-tax basis
|
(275)
|
(305)
|
(170)
|
(94)
|
-
|
-
|
-
|
-
|
||||||||||||
|
Earnings as adjusted
|
$ 1,689
|
$ 1,560
|
$ 1,520
|
$ 1,986
|
$ 2,019
|
$ 1,592
|
$ 1,767
|
$ 2,194
|
||||||||||||
|
Fixed Charges (1):
|
||||||||||||||||||||
|
Interest expenses - net of capitalized interest and AFUDC
|
$ 399
|
$ 429
|
$ 407
|
$ 420
|
$ 429
|
$ 315
|
$ 344
|
$ 458
|
||||||||||||
|
Add: AFUDC
|
19
|
25
|
27
|
32
|
43
|
32
|
32
|
43
|
||||||||||||
|
Interest expenses - net of capitalized interest
|
418
|
454
|
434
|
452
|
472
|
347
|
376
|
501
|
||||||||||||
|
Interest capitalized (2)
|
3
|
3
|
3
|
4
|
7
|
5
|
5
|
7
|
||||||||||||
|
Interest portion of rental expense (3)
|
4
|
9
|
8
|
6
|
13
|
9
|
11
|
15
|
||||||||||||
|
Preferred and preference stock dividend
|
||||||||||||||||||||
|
requirement - pre-tax basis
|
77
|
74
|
75
|
73
|
73
|
57
|
69
|
89
|
||||||||||||
|
Total fixed charges
|
$ 502
|
$ 540
|
$ 520
|
$ 535
|
$ 565
|
$ 418
|
$ 461
|
$ 612
|
||||||||||||
|
Ratio
|
3.36
|
2.89
|
2.92
|
3.71
|
3.57
|
3.81
|
3.83
|
3.58
|
||||||||||||
|
(1)
|
Interest expenses associated with income taxes are reflected as a component of income tax expense
|
|||||||||||||||||||
|
and are excluded from the determination of fixed charges.
|
||||||||||||||||||||
|
(2)
|
Includes fixed charges associated with Nuclear Fuel and capitalized interest of fifty-percent owned
|
|||||||||||||||||||
|
partnership. The amount for 2006 is restated.
|
||||||||||||||||||||
|
(3)
|
Rentals include the interest factor relating to certain significant rentals plus one-third of all remaining annual rentals,
|
|||||||||||||||||||
|
except for amounts allocated to power purchase contracts that are classified as operating leases.
|
||||||||||||||||||||