EX-12 8 ex121.htm EXHIBIT 12.1 Exhibit 12.1




EXHIBIT 12.1

 

SEMPRA ENERGY

 

COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES

 

AND PREFERRED STOCK DIVIDENDS

 

(Dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2004

 

2005

 

2006

 

2007

 

2008

 

March 31, 2009

 

Fixed charges and preferred stock dividends:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 $               332

 

 $               342

 

 $               413

 

 $               379

 

 $               353

 

 $                      108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest portion of annual rentals

 

 

                     4

 

                     5

 

                     6

 

                     6

 

                     3

 

                             -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred dividends of subsidiaries (1)

 

 

                   12

 

                   10

 

                   15

 

                   14

 

                   13

 

                             3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Total fixed charges

 

 

                  348

 

                  357

 

                  434

 

                  399

 

                  369

 

                         111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred dividends for purpose of ratio

 

 

                      -

 

                      -

 

                      -

 

                      -

 

                      -

 

                             -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total fixed charges and preferred dividends for purpose of ratio                        

 

 

 $               348

 

 $               357

 

 $               434

 

 $               399

 

 $               369

 

 $                      111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pretax income from continuing operations before adjustment for income or loss from equity investees

 

 

 $            1,079

 

 $               891

 

 $            1,579

 

 $            1,538

 

 $            1,009

 

 $                      258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total fixed charges (from above)

 

 

                  348

 

                  357

 

                  434

 

                  399

 

                  369

 

                         111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Distributed income of equity investees

 

 

                   59

 

                   73

 

                  431

 

                   19

 

                  133

 

                         317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Interest capitalized

 

 

                     8

 

                   28

 

                   58

 

                  100

 

                  100

 

                           22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Preferred dividends of subsidiaries (1)

 

 

                   10

 

                   10

 

                   10

 

                   10

 

                   10

 

                             3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total earnings for purpose of ratio

 

 

 $            1,468

 

 $            1,283

 

 $            2,376

 

 $            1,846

 

 $            1,401

 

 $                      661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to combined fixed charges and preferred stock dividends

 

 

                 4.22

 

                 3.59

 

                 5.47

 

                 4.63

 

                 3.80

 

                        5.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

 

                 4.22

 

                 3.59

 

                 5.47

 

                 4.63

 

                 3.80

 

                        5.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.