Attached files
Exhibit 12.2
SOUTHERN CALIFORNIA EDISON COMPANY
|
||||||||||||||||||||
RATIOS OF EARNINGS TO FIXED CHARGES
|
||||||||||||||||||||
(Millions of Dollars)
|
||||||||||||||||||||
3 Months
|
3 Months
|
12 Months
|
||||||||||||||||||
Ended
|
Ended
|
Ended
|
||||||||||||||||||
Earnings:
|
2007
|
2008
|
2009
|
2010
|
2011
|
March 31, 2011
|
March 31, 2012
|
March 31, 2012
|
||||||||||||
Income from continuing operations
|
||||||||||||||||||||
before tax and noncontrolling interest
|
$ 1,400
|
$ 1,246
|
$ 1,620
|
$ 1,532
|
$ 1,745
|
$ 359
|
$ 300
|
$ 1,686
|
||||||||||||
Less: Income from equity investees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
Income from continuing operations before income
|
||||||||||||||||||||
from equity investees, tax and noncontrolling interest
|
1,400
|
1,246
|
1,620
|
1,532
|
1,745
|
359
|
300
|
1,686
|
||||||||||||
Add:
|
||||||||||||||||||||
Fixed charges (see below)
|
466
|
445
|
462
|
492
|
523
|
127
|
135
|
531
|
||||||||||||
Amortization of capitalized interest
|
2
|
2
|
2
|
2
|
4
|
1
|
1
|
4
|
||||||||||||
Distributed income of equity investees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
Loss of equity investees for which charges arising from
|
||||||||||||||||||||
guarantees are included in fixed charges
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
Subtract:
|
||||||||||||||||||||
Interest capitalized
|
(3)
|
(3)
|
(4)
|
(7)
|
(4)
|
(2)
|
(2)
|
(4)
|
||||||||||||
Preference security dividend requirements of
|
||||||||||||||||||||
consolidated subsidiaries - pre-tax basis
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
Noncontrolling interest of subsidiaries that have not incurred
|
||||||||||||||||||||
fixed charges - pre-tax basis
|
(305)
|
(170)
|
(94)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
Earnings as adjusted
|
$ 1,560
|
$ 1,520
|
$ 1,986
|
$ 2,019
|
$ 2,268
|
$ 485
|
$ 434
|
$ 2,217
|
||||||||||||
Fixed Charges (1):
|
||||||||||||||||||||
Interest expenses - net of capitalized interest and AFUDC
|
$ 429
|
$ 407
|
$ 420
|
$ 429
|
$ 463
|
$ 111
|
$ 121
|
$ 473
|
||||||||||||
Add: AFUDC
|
25
|
27
|
32
|
43
|
42
|
11
|
8
|
39
|
||||||||||||
Interest expenses - net of capitalized interest
|
454
|
434
|
452
|
472
|
505
|
122
|
129
|
512
|
||||||||||||
Interest capitalized (2)
|
3
|
3
|
4
|
7
|
4
|
2
|
2
|
4
|
||||||||||||
Interest portion of rental expense (3)
|
9
|
8
|
6
|
13
|
14
|
3
|
4
|
15
|
||||||||||||
Total fixed charges
|
$ 466
|
$ 445
|
$ 462
|
$ 492
|
$ 523
|
$ 127
|
$ 135
|
$ 531
|
||||||||||||
Ratio
|
3.35
|
3.42
|
4.30
|
4.10
|
4.34
|
3.82
|
3.21
|
4.18
|
||||||||||||
(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.
|
||||||||||||||||||||
(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.
|
||||||||||||||||||||