EX-12.1 5 x12-1.htm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit 12.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11/5/2008

 

ALABAMA POWER COMPANY

Computation of ratio of earnings to fixed charges for

the five years ended December 31, 2007

and the year to date September 30, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ended

 

 

Year ended December 31,

 

 

September 30,

 

 

 

2003

 

 

2004

 

 

2005

 

 

2006

 

 

2007

 

 

2008

 

 

--------------------------------------------------Thousands of Dollars--------------------------------------------------

EARNINGS AS DEFINED IN ITEM 503 OF REGULATION S-K:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

$

782,220

 

$

819,955

 

$

819,515

 

$

875,256

 

$

969,493

 

$

889,896

 

Interest expense, net of amounts capitalized

 

215,858

 

 

211,373

 

 

215,431

 

 

254,229

 

 

275,814

 

 

211,315

 

Distributions on mandatorily redeemable preferred securities

15,255

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

AFUDC - Debt funds

 

6,421

 

 

6,856

 

 

8,173

 

 

7,939

 

 

17,990

 

 

14,674

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings as defined

$

1,019,754

 

$

1,038,184

 

$

1,043,119

 

$

1,137,424

 

$

1,263,297

 

$

1,115,885

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIXED CHARGES AS DEFINED IN ITEM 503 OF REGULATION S-K:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on long-term debt

$

183,953

 

$

173,226

 

$

186,542

 

$

231,060

 

$

250,512

 

$

198,815

 

Interest on affiliated loans

 

274

 

 

16,479

 

 

16,563

 

 

16,764

 

 

15,369

 

 

8,738

 

Interest on interim obligations

 

388

 

 

465

 

 

1,063

 

 

1,873

 

 

1,915

 

 

534

 

Amort of debt disc, premium and expense, net

 

15,671

 

 

14,793

 

 

14,559

 

 

12,987

 

 

14,542

 

 

9,119

 

Other interest charges

 

21,993

 

 

13,266

 

 

4,877

 

 

(514)

 

 

11,467

 

 

8,784

 

Distributions on mandatorily redeemable preferred securities

15,255

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges as defined

$

237,534

 

$

218,229

 

$

223,604

 

$

262,170

 

$

293,805

 

$

225,990

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES

 

4.29

 

 

4.76

 

 

4.67

 

 

4.34

 

 

4.30

 

 

4.94