EX-12 3 x12-1.htm x12-1.htm
  Exhibit 12.1
 
THE SOUTHERN COMPANY
Computation of ratio of earnings to fixed charges for
the five years ended December 31, 2011
 
 
 
   
2007
   
2008
   
2009
   
2010
   
2011
 
    Millions of Dollars
EARNINGS AS DEFINED IN ITEM 503 OF REGULATION S-K:
                             
Earnings Before Income Taxes
$
2,641
 
$
2,711
 
$
2,604
 
$
3,066
 
$
3,487
 
Interest expense, net of amounts capitalized
 
888
   
869
   
907
   
898
   
858
 
Interest component of rental expense
 
80
   
88
   
94
   
112
   
117
 
Amortization of capitalized interest
 
2
   
2
   
3
   
3
   
3
 
AFUDC - Debt funds
 
48
   
64
   
82
   
74
   
58
 
Less: Dividends on preferred and preference stock of subsidiaries
 
(48
)  
(65
 
(65
)  
(65
)  
(65
)  
Earnings as defined
$
3,611
 
$
3,669
 
$
3,625
 
$
4,088
 
$
4,458
 
                               
                               
FIXED CHARGES AS DEFINED IN ITEM 503 OF REGULATION S-K:
                         
Interest on long-term debt
$
743
 
$
813
 
$
876
 
$
885
 
$
872
 
Interest on affiliated loans
 
66
   
23
   
22
   
19
   
16
 
Interest on interim obligations
 
75
   
30
   
4
   
2
   
3
 
Amort of debt disc, premium and expense, net
 
46
   
40
   
40
   
42
   
40
 
Other interest charges
 
7
   
27
   
46
   
24
   
(15)
 
Capitalized Interest
 
17
   
7
   
2
   
12
   
20
 
Interest component of rental expense
 
80
   
87
   
94
   
112
   
117
 
Fixed charges as defined
 
1,034
   
1,027
   
1,084
   
1,096
   
1,053
 
Tax deductible preferred dividends
 
1
   
1
   
1
   
1
   
1
 
   
1,035
   
1,028
   
1,085
   
1,097
   
1,054
 
Non-tax deductible preferred and preference dividends
 
46
   
64
   
64
   
64
   
65
 
Ratio of net income before taxes to net income
x
1.469
 
x
1.507
 
x
1.525
 
x
1.503
 
x
1.538
 
 Preferred and preference dividend requirements
    before income taxes
 
68
   
96
   
98
   
96
   
100
 
Fixed charges plus preferred and preference
    dividend requirements
$
1,103
 
$
1,124
 
$
1,183
 
$
1,193
 
$
1,154
 
                               
                               
RATIO OF EARNINGS TO FIXED CHARGES
 
3.27
   
3.26
   
3.06
   
3.43
   
3.86