EX-12 2 seexhibit121b.htm EXHIBIT 12.1 Sempra Energy Exhibit 12.1




EXHIBIT 12.1

 

SEMPRA ENERGY

 

COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES

 

AND PREFERRED STOCK DIVIDENDS

 

(Dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months

 

 

 

 

 

 

 

 

 

 

 

 

 

ended

 

 

 

2002

 

2003

 

2004

 

2005

 

2006

 

September 30, 2007

 

Fixed charges and preferred stock dividends:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 $                       350

 

 $                       345

 

 $                       332

 

 $                       342

 

 $                       413

 

 $                      279

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest portion of annual rentals

 

                              4

 

                              4

 

                              4

 

                              5

 

                              6

 

                             5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred dividends of subsidiaries (1)

 

                            14

 

                            11

 

                            12

 

                            10

 

                            15

 

                           10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Total fixed charges

 

                          368

 

                          360

 

                          348

 

                          357

 

                          434

 

                         294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred dividends for purpose of ratio

 

                              -

 

                              -

 

                              -

 

                              -

 

                              -

 

                             -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total fixed charges and preferred dividends for purpose of ratio                        

 

 $                       368

 

 $                       360

 

 $                       348

 

 $                       357

 

 $                       434

 

 $                      294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pretax income from continuing operations

 

 $                       736

 

 $                       814

 

 $                     1,105

 

 $                       947

 

 $                     1,732

 

 $                    1,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total fixed charges (from above)

 

                          368

 

                          360

 

                          348

 

                          357

 

                          434

 

                         294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Distributed income of equity investees

 

                            11

 

                            72

 

                            59

 

                            73

 

                          431

 

                             7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Interest capitalized

 

                            29

 

                            26

 

                              8

 

                            28

 

                            58

 

                           70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  Equity in income (loss) of unconsolidated subsidiaries and joint ventures

 

                           (55)

 

                              5

 

                            36

 

                            66

 

                          156

 

                           75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  Minority interest in income of consolidated subsidiaries

 

                            -   

 

                            -   

 

                            -   

 

                            -   

 

                              7

 

                           23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total earnings for purpose of ratio

 

 $                     1,141

 

 $                     1,215

 

 $                     1,468

 

 $                     1,283

 

 $                     2,376

 

 $                    1,311

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to combined fixed charges and preferred stock dividends

 

                         3.10

 

                         3.38

 

                         4.22

 

                         3.59

 

                         5.47

 

                        4.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

                         3.10

 

                         3.38

 

                         4.22

 

                         3.59

 

                         5.47

 

                        4.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)  In computing this ratio, “Preferred dividends of subsidiaries” represents the before-tax earnings necessary to pay such dividends, computed at the effective tax rates for the applicable periods.