EXHIBIT 12.3 | |||||||||||||||||||||||||
SOUTHERN CALIFORNIA GAS COMPANY | |||||||||||||||||||||||||
COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES | |||||||||||||||||||||||||
AND PREFERRED STOCK DIVIDENDS | |||||||||||||||||||||||||
(Dollars in millions) | |||||||||||||||||||||||||
2012 | 2013 | 2014 | 2015 | 2016 | March 31, 2017 | ||||||||||||||||||||
Fixed charges and preferred stock dividends: | |||||||||||||||||||||||||
Interest | $ | 77 | $ | 76 | $ | 77 | $ | 96 | $ | 111 | $ | 29 | |||||||||||||
Interest portion of annual rentals | 1 | 1 | 2 | 1 | 2 | — | |||||||||||||||||||
Total fixed charges | 78 | 77 | 79 | 97 | 113 | 29 | |||||||||||||||||||
Preferred stock dividends(1) | 2 | 2 | 2 | 2 | 2 | — | |||||||||||||||||||
Combined fixed charges and preferred stock dividends for purpose of ratio | $ | 80 | $ | 79 | $ | 81 | $ | 99 | $ | 115 | $ | 29 | |||||||||||||
Earnings: | |||||||||||||||||||||||||
Pretax income from continuing operations | $ | 369 | $ | 481 | $ | 472 | $ | 558 | $ | 493 | $ | 301 | |||||||||||||
Add: Total fixed charges (from above) | 78 | 77 | 79 | 97 | 113 | 29 | |||||||||||||||||||
Less: Interest capitalized | 1 | 1 | 1 | 1 | 1 | — | |||||||||||||||||||
Total earnings for purpose of ratio | $ | 446 | $ | 557 | $ | 550 | $ | 654 | $ | 605 | $ | 330 | |||||||||||||
Ratio of earnings to combined fixed charges | |||||||||||||||||||||||||
and preferred stock dividends | 5.58 | 7.05 | 6.79 | 6.61 | 5.26 | 11.38 | |||||||||||||||||||
Ratio of earnings to fixed charges | 5.72 | 7.23 | 6.96 | 6.74 | 5.35 | 11.38 | |||||||||||||||||||
(1) | In computing this ratio, “Preferred stock dividends” represents the before-tax earnings necessary to pay such dividends, computed at the effective tax rates for the applicable periods. |