EX-12.1 3 d440021dex121.htm EX-12.1 EX-12.1

EXHIBIT 12.1

SEMPRA ENERGY

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Dollars in millions)

 

     Six months
ended
June 30,
2017
     Year ended December 31,  
      2016      2015      2014      2013      2012  

Fixed charges:

                 

Interest expensed and capitalized and amortization of premiums, discounts and capitalized expenses related to indebtedness(1)

   $ 380      $ 701      $ 677      $ 636      $ 620      $ 601  

Estimate of interest within rental expense

     2        3        2        3        2        2  

Preference security dividend requirements of consolidated subsidiaries(2)

     1        2        2        1        6        6  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed charges

   $ 383      $ 706      $ 681      $ 640      $ 628      $ 609  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings:

                 

Pretax income from continuing operations before income or loss from equity investees, noncontrolling interests and preferred dividends of subsidiaries

   $ 1,149      $ 1,824      $ 1,600      $ 1,443      $ 1,399      $ 1,255  

Add:

                 

Total fixed charges (from above)

     383        706        681        640        628        609  

Amortization of capitalized interest(1)

     —          —          —          —          —          —    

Distributed income of equity investees

     17        53        83        61        51        50  

Pretax losses of equity investees for which charges arising from guarantees are included in fixed charges

     —          —          —          —          —          —    

Less:

                 

Interest capitalized

     31        90        69        40        23        53  

Preference security dividend requirements of consolidated subsidiaries(2)

     1        2        2        1        6        6  

Noncontrolling interest in pretax income of subsidiaries that have not incurred fixed charges

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total earnings for purpose of ratio

   $ 1,517      $ 2,491      $ 2,293      $ 2,103      $ 2,049      $ 1,855  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges

     3.96        3.53        3.37        3.29        3.26        3.05  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) In computing this ratio, our public utilities that follow FASB ASC Topic 980, Regulated Operations, do not reduce Fixed Charges by allowance for funds used during construction, or add amortization of capitalized interest in determining earnings.
(2) In computing this ratio, “Preference security dividend requirements of consolidated subsidiaries” represents the pretax earnings necessary to pay such dividends, computed at the effective tax rates for the applicable periods.