EXHIBIT 12.1 |
||||||||||||||||||||
SEMPRA ENERGY |
||||||||||||||||||||
COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES |
||||||||||||||||||||
AND PREFERRED STOCK DIVIDENDS |
||||||||||||||||||||
(Dollars in millions) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, |
||
|
|
|
2011 |
|
|
2012 |
|
|
2013 |
|
|
2014 |
|
|
2015 |
|
|
2016 |
||
Fixed charges and preferred stock dividends: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Interest |
|
$ |
549 |
|
$ |
601 |
|
$ |
620 |
|
$ |
636 |
|
$ |
677 |
|
$ |
176 |
||
Interest portion of annual rentals |
|
|
2 |
|
|
2 |
|
|
2 |
|
|
3 |
|
|
2 |
|
|
1 |
||
Preferred dividends of subsidiaries (1) |
|
|
10 |
|
|
6 |
|
|
6 |
|
|
1 |
|
|
2 |
|
|
- |
||
Total fixed charges |
|
|
561 |
|
|
609 |
|
|
628 |
|
|
640 |
|
|
681 |
|
|
177 |
||
Preferred dividends for purpose of ratio |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
||
Combined fixed charges and preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
dividends for purpose of ratio |
|
$ |
561 |
|
$ |
609 |
|
$ |
628 |
|
$ |
640 |
|
$ |
681 |
|
$ |
177 |
||
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Pretax income from continuing operations before |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
adjustment for income or loss from equity investees |
|
$ |
1,747 |
|
$ |
1,255 |
|
$ |
1,399 |
|
$ |
1,443 |
|
$ |
1,600 |
|
$ |
477 |
||
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Total fixed charges (from above) |
|
|
561 |
|
|
609 |
|
|
628 |
|
|
640 |
|
|
681 |
|
|
177 |
||
Distributed income of equity investees |
|
|
96 |
|
|
50 |
|
|
51 |
|
|
61 |
|
|
83 |
|
|
40 |
||
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Interest capitalized |
|
|
27 |
|
|
53 |
|
|
23 |
|
|
40 |
|
|
69 |
|
|
18 |
||
Preferred dividends of subsidiaries (1) |
|
|
10 |
|
|
6 |
|
|
6 |
|
|
1 |
|
|
2 |
|
|
- |
||
Total earnings for purpose of ratio |
|
$ |
2,367 |
|
$ |
1,855 |
|
$ |
2,049 |
|
$ |
2,103 |
|
$ |
2,293 |
|
$ |
676 |
||
Ratio of earnings to combined fixed charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
and preferred stock dividends |
|
|
4.22 |
|
|
3.05 |
|
|
3.26 |
|
|
3.29 |
|
|
3.37 |
|
|
3.82 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Ratio of earnings to fixed charges |
|
|
4.22 |
|
|
3.05 |
|
|
3.26 |
|
|
3.29 |
|
|
3.37 |
|
|
3.82 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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. |
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|