SCANA CORP - FORM 10-Q - EX-12.01 - EXHIBIT - November 10, 2014

Attached files

file filename
EX-32.03 - EXHIBIT - SCANA CORPa2014930-exhibit3203.htm
EX-31.01 - EXHIBIT - SCANA CORPa2014930-exhibit3101.htm
EX-32.01 - EXHIBIT - SCANA CORPa2014930-exhibit3201.htm
EX-31.02 - EXHIBIT - SCANA CORPa2014930-exhibit3102.htm
EX-31.03 - EXHIBIT - SCANA CORPa2014930-exhibit3103.htm
EX-32.02 - EXHIBIT - SCANA CORPa20149-30xexhibit3202.htm
EX-31.04 - EXHIBIT - SCANA CORPa2014930-exhibit3104.htm
EXCEL - IDEA: XBRL DOCUMENT - SCANA CORPFinancial_Report.xls
EX-32.04 - EXHIBIT - SCANA CORPa2014930-exhibit3204.htm
10-Q - 10-Q - SCANA CORPa2014930-10q.htm

Exhibit 12.01
COMPUTATION OF RATIOS
September 30, 2014
RATIO OF EARNINGS TO FIXED CHARGES
SCANA:
 
Nine Months Ended September 30, 2014
 
Twelve Months Ended September 30, 2014
 
Years ended December 31,
Dollars in Millions
 
 
 
2013
2012
2011
2010
2009
Fixed Charges as defined:
 
 
 
 
 
 
 
 
 
 
Interest on debt
 

$237.6

 

$314.8

 

$305.9


$301.3


$287.0


$270.4


$251.5

Amortization of debt premium, discount and expense (net)
 
5.9

 
7.2

 
5.3

4.9

4.8

5.1

4.8

Interest component on rentals
 
3.0

 
4.3

 
4.9

4.9

5.2

4.6

7.9

Preference security dividend requirement of consolidated subsidiary
 
-

 
-

 
-

-

-

-

14.2

Total Fixed Charges (A)
 

$246.5

 

$326.3

 

$316.1


$311.1


$297.0


$280.1


$278.4

Earnings as defined:
 
 
 
 
 
 
 
 
 
 
Pretax income from continuing operations
 

$631.2

 

$787.6

 

$693.8


$601.6


$555.6


$535.4


$524.2

Total fixed charges above
 
246.5

 
326.3

 
316.1

311.1

297.0

280.1

278.4

Pretax equity in (earnings) losses of investees
 
(0.7
)
 
(1.2
)
 
(3.2
)
(3.3
)
(2.9
)
(1.1
)
(2.2
)
Cash distributions from equity investees
 
4.5

 
10.8

 
9.6

3.3

3.6

4.8

3.3

Preference security dividend requirement from above
 
-

 
-

 
-

-

-

-

(14.2
)
Total Earnings (B)
 
$881.5
 
$1,123.5
 
$1,016.3

$912.7


$853.3


$819.2


$789.5

Ratio of Earnings to Fixed Charges (B/A)
 
3.58

 
3.44

 
3.22

2.93

2.87

2.92

2.84



SCE&G:
 
Nine Months Ended September 30, 2014
 
Twelve Months Ended September 30, 2014
 
Years ended December 31,
Dollars in Millions
 
 
 
2013
2012
2011
2010
2009
Fixed Charges as defined:
 
 
 
 
 
 
 
 
 
 
Interest on debt
 

$176.9

 

$234.4

 

$226.4


$217.4


$207.8


$192.4


$181.4

Amortization of debt premium, discount and expense (net)
 
3.4

 
4.5

 
4.2

3.9

3.9

4.0

3.8

Interest component on rentals
 
3.0

 
4.1

 
4.5

3.2

3.6

3.1

5.5

Total Fixed Charges (A)
 

$183.3

 

$243.0

 

$235.1


$224.5


$215.3


$199.5


$190.7

Earnings as defined:
 
 
 
 
 
 
 
 
 
 
Pretax income from continuing operations
 

$561.1

 

$671.5

 

$579.7


$509.5


$456.5


$433.6


$427.8

Total fixed charges above
 
183.3

 
243.0

 
235.1

224.5

215.3

199.5

190.7

Pretax equity in (earnings) losses of investees
 
4.2

 
5.6

 
3.5

3.8

2.3

2.1

0.5

Total Earnings (B)
 

$748.6

 

$920.1

 

$818.3


$737.8


$674.1


$635.2


$619.0

Ratio of Earnings to Fixed Charges (B/A)
 
4.08

 
3.79

 
3.48

3.29

3.13

3.18

3.25




SCANA CORP Reports