Attached files
Exhibit 12.1
SOUTHERN CALIFORNIA EDISON COMPANY
|
|||||||||||||||
RATIOS OF EARNINGS TO FIXED CHARGES AND PREFERRED AND PREFERENCE STOCK
|
|||||||||||||||
(Millions of Dollars)
|
|||||||||||||||
Earnings:
|
2007
|
2008
|
2009
|
2010
|
2011
|
||||||||||
Income from continuing operations
|
|||||||||||||||
before tax and noncontrolling interest
|
$ 1,400
|
$ 1,246
|
$ 1,620
|
$ 1,532
|
$1,745
|
||||||||||
Less: Income from equity investees
|
-
|
-
|
-
|
-
|
-
|
||||||||||
|
Income from continuing operations before income
|
||||||||||||||
from equity investees, tax and noncontrolling interest
|
1,400
|
1,246
|
1,620
|
1,532
|
1,745
|
||||||||||
Add:
|
|||||||||||||||
|
Fixed charges (see below)
|
540
|
520
|
535
|
565
|
613
|
|||||||||
|
Amortization of capitalized interest
|
2
|
2
|
2
|
2
|
4
|
|||||||||
|
Distributed income of equity investees
|
-
|
-
|
-
|
-
|
-
|
|||||||||
|
Loss of equity investees for which charges arising from
|
||||||||||||||
guarantees are included in fixed charges
|
-
|
-
|
-
|
-
|
-
|
||||||||||
Subtract:
|
|||||||||||||||
|
Interest capitalized
|
(3)
|
(3)
|
(4)
|
(7)
|
(4)
|
|||||||||
|
Preference security dividend requirements of
|
||||||||||||||
consolidated subsidiaries - pre-tax basis
|
(74)
|
(75)
|
(73)
|
(73)
|
(90)
|
||||||||||
|
Noncontrolling interest of subsidiaries that have not incurred
|
||||||||||||||
fixed charges - pre-tax basis
|
(305)
|
(170)
|
(94)
|
-
|
-
|
||||||||||
Earnings as adjusted
|
$ 1,560
|
$ 1,520
|
$ 1,986
|
$ 2,019
|
$2,268
|
||||||||||
Fixed Charges (1):
|
|||||||||||||||
Interest expenses - net of capitalized interest and AFUDC
|
$ 429
|
$ 407
|
$ 420
|
$ 429
|
$ 463
|
||||||||||
Add: AFUDC
|
25
|
27
|
32
|
43
|
42
|
||||||||||
Interest expenses - net of capitalized interest
|
454
|
434
|
452
|
472
|
505
|
||||||||||
Interest capitalized (2)
|
3
|
3
|
4
|
7
|
4
|
||||||||||
Interest portion of rental expense (3)
|
9
|
8
|
6
|
13
|
14
|
||||||||||
Preferred and preference stock dividend
|
|||||||||||||||
requirement - pre-tax basis
|
74
|
75
|
73
|
73
|
90
|
||||||||||
Total fixed charges
|
$ 540
|
$ 520
|
$ 535
|
$ 565
|
$ 613
|
||||||||||
Ratio
|
2.89
|
2.92
|
3.71
|
3.57
|
3.70
|
||||||||||
(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.
|
|||||||||||||||
(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.
|