EX-12.1 3 file3.htm COMPUTATION OF RATIOS

Exhibit 12.1

MIDAMERICAN ENERGY HOLDINGS COMPANY

COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

(In Millions, Except Ratios)

 

 

 

Three Months
Ended March 31, 

 

Years Ended December 31,

 

 

 

2008

 

2007

 

2007

 

2006

 

2005

 

2004

 

2003

 

Earnings Available for Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

342

 

$

313

 

$

1,189

 

$

916

 

$

558

 

$

538

 

$

443

 

Add (Deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

147

 

 

160

 

 

456

 

 

407

 

 

245

 

 

265

 

 

270

 

Minority interest

 

 

2

 

 

11

 

 

21

 

 

20

 

 

9

 

 

6

 

 

6

 

Equity income

 

 

(3

)

 

(5

)

 

(36

)

 

(43

)

 

(53

)

 

(17

)

 

(38

)

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

 

339

 

 

328

 

 

1,373

 

 

1,203

 

 

927

 

 

950

 

 

975

 

Distributed income of equity investees

 

 

2

 

 

3

 

 

38

 

 

37

 

 

34

 

 

37

 

 

78

 

Deduct:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized interest - continuing operations

 

 

(1

)

 

(1

)

 

(5

)

 

(4

)

 

(5

)

 

(11

)

 

(8

)

 

 

 

486

 

 

496

 

 

1,847

 

 

1,620

 

 

1,157

 

 

1,230

 

 

1,283

 

Total earnings available for fixed charges

 

$

828

 

$

809

 

$

3,036

 

$

2,536

 

$

1,715

 

$

1,768

 

$

1,726

 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense - continuing operations

 

$

328

 

$

316

 

$

1,320

 

$

1,152

 

$

891

 

$

903

 

$

761

 

Interest expense - discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

13

 

 

11

 

Estimated interest portion of rental payments

 

 

8

 

 

9

 

 

41

 

 

39

 

 

26

 

 

24

 

 

22

 

Preferred dividends of subsidiaries - tax deductible

 

 

 

 

 

 

 

 

 

 

 

 

 

 

170

 

Preferred dividends of subsidiaries - nondeductible

 

 

3

 

 

3

 

 

12

 

 

12

 

 

10

 

 

10

 

 

11

 

Total fixed charges

 

$

339

 

$

328

 

$

1,373

 

$

1,203

 

$

927

 

$

950

 

$

975

 

Ratio of earnings to fixed charges

 

 

2.4

 

2.5

 

2.2

 

2.1

 

1.8

 

1.9

 

1.8

x