Attached files
Exhibit 12.2
|
SOUTHERN CALIFORNIA EDISON
|
||||||||||||||||||||
|
RATIOS OF EARNINGS TO FIXED CHARGES
|
||||||||||||||||||||
|
(Millions of Dollars)
|
||||||||||||||||||||
|
9 Months
|
9 Months
|
12 Months
|
||||||||||||||||||
|
Ended
|
Ended
|
Ended
|
||||||||||||||||||
|
Earnings:
|
2006
|
2007
|
2008
|
2009
|
2010
|
September 30, 2010
|
September 30, 2011
|
September 30, 2011
|
||||||||||||
|
Income from continuing operations
|
||||||||||||||||||||
|
before tax and noncontrolling interest
|
1,540
|
1,400
|
1,246
|
1,620
|
1,532
|
1,235
|
1,378
|
1,675
|
||||||||||||
|
Less: Income from equity investees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
|
Income from continuing operations before income
|
||||||||||||||||||||
|
from equity investees, tax and noncontrolling interest
|
1,540
|
1,400
|
1,246
|
1,620
|
1,532
|
1,235
|
1,378
|
1,675
|
||||||||||||
|
Add:
|
||||||||||||||||||||
|
Fixed charges (see below)
|
425
|
466
|
445
|
462
|
492
|
361
|
392
|
523
|
||||||||||||
|
Amortization of capitalized interest
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
||||||||||||
|
Distributed income of equity investees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
|
Loss of equity investees for which charges arising
|
||||||||||||||||||||
|
from guarantees are included in fixed charges
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
|
Subtract:
|
||||||||||||||||||||
|
Interest capitalized
|
(2)
|
(3)
|
(3)
|
(4)
|
(7)
|
(5)
|
(5)
|
(7)
|
||||||||||||
|
Preference security dividend requirements of
|
||||||||||||||||||||
|
consolidated subsidiaries - pre-tax basis
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
|
Noncontrolling interest of subsidiaries that have not
|
||||||||||||||||||||
|
incurred fixed charges - pre-tax basis
|
(275)
|
(305)
|
(170)
|
(94)
|
-
|
-
|
-
|
-
|
||||||||||||
|
Earnings as adjusted
|
1,689
|
1,560
|
1,520
|
1,986
|
2,019
|
1,592
|
1,767
|
2,194
|
||||||||||||
|
Fixed Charges (1):
|
||||||||||||||||||||
|
Interest expenses - net of capitalized interest and AFUDC
|
399
|
429
|
407
|
420
|
429
|
315
|
344
|
458
|
||||||||||||
|
Add: AFUDC
|
19
|
25
|
27
|
32
|
43
|
32
|
32
|
43
|
||||||||||||
|
Interest expenses - net of capitalized interest
|
418
|
454
|
434
|
452
|
472
|
347
|
376
|
501
|
||||||||||||
|
Interest capitalized (2)
|
3
|
3
|
3
|
4
|
7
|
5
|
5
|
7
|
||||||||||||
|
Interest portion of rental expense (3)
|
4
|
9
|
8
|
6
|
13
|
9
|
11
|
15
|
||||||||||||
|
Preferred and preference stock dividend
|
||||||||||||||||||||
|
requirement - pre-tax basis
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
|
Total fixed charges
|
425
|
466
|
445
|
462
|
492
|
361
|
392
|
523
|
||||||||||||
|
Ratio
|
3.97
|
3.35
|
3.42
|
4.30
|
4.10
|
4.41
|
4.51
|
4.20
|
||||||||||||
|
(1)
|
Interest expenses associated with income taxes are reflected as a component of income tax expense
|
|||||||||||||||||||
|
and are excluded from the determination of fixed charges.
|
||||||||||||||||||||
|
(2)
|
Includes fixed charges associated with Nuclear Fuel and capitalized interest of fifty-percent owned
|
|||||||||||||||||||
|
partnership. The amount for 2006 is restated.
|
||||||||||||||||||||
|
(3)
|
Rentals include the interest factor relating to certain significant rentals plus one-third of all remaining annual rentals,
|
|||||||||||||||||||
|
except for amounts allocated to power purchase contracts that are classified as operating leases.
|
||||||||||||||||||||