SOUTHERN CALIFORNIA EDISON Co - FORM 8-K - EX-12 - STATEMENT RE COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES - June 4, 2018

Attached files

file filename
EX-5 - OPINION OF COUNSEL - SOUTHERN CALIFORNIA EDISON Cosce_ex5.htm
EX-4.3 - EXHIBIT 4.3 - SOUTHERN CALIFORNIA EDISON Cosce_ex43.htm
EX-4.2 - ONE HUNDRED THIRTY-SEVENTH SUPPLEMENTAL INDENTURE DATED AS OF MAY 31, 2018 - SOUTHERN CALIFORNIA EDISON Cosce_ex42.htm
EX-1 - UNDERWRITING AGREEMENT DATED AS OF MAY 30, 2018 - SOUTHERN CALIFORNIA EDISON Cosce_ex1.htm
8-K - 8-K FMB SERIES 2018CD MAY 2018 - SOUTHERN CALIFORNIA EDISON Cosce8-kfmbmay2018.htm
Exhibit 12

SOUTHERN CALIFORNIA EDISON
RATIOS OF EARNINGS TO FIXED CHARGES (In millions, except Ratio)
 
 
 
Year Ended December 31,
 
Three months ended March 31,
Earnings:
 
 
2013
 
2014
 
2015
 
2016
 
2017
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income from continuing operations
 
 
 
 
 
 
 
 
 
 
 
 
 
before tax and noncontrolling interest
 
 
$
1,279

 
$
2,039

 
$
1,618

 
$
1,755

 
$
1,106

 
$
310

Less: Income from equity investees
 
 
—

 
—

 
—

 
—

 
—

 
—

Income from continuing operations before income from equity investees, tax and noncontrolling interest
 
 
1,279

 
2,039

 
1,618

 
1,755

 
1,106

 
310

Add:
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed charges (see below)
 
 
580

 
581

 
577

 
581

 
630

 
167

Amortization of capitalized interest
 
 
3

 
1

 
—

 
—

 
—

 
—

Distributed income of equity investees
 
 
—

 
—

 
—

 
—

 
—

 
—

Loss of equity investees for which charges arising from guarantees are included in fixed charges
 
 
—

 
—

 
—

 
—

 
—

 
—

Subtract:
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest capitalized
 
 
(6
)
 
(2
)
 
(1
)
 
(1
)
 
(1
)
 
—

Preference security dividend requirements of consolidated subsidiaries - pre-tax basis
 
 
—

 
—

 
—

 
—

 
—

 
—

Noncontrolling interest of subsidiaries that have not incurred
 
 
 
 
 
 
 
 
 
 
 
 
 
fixed charges - pre-tax basis
 
 
—

 
—

 
—

 
—

 
—

 
—

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings as adjusted
 
 
$
1,856

 
$
2,619

 
$
2,194

 
$
2,335

 
$
1,735

 
$
477

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed Charges:
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expenses - net of capitalized interest and AFUDC
 
 
$
523

 
$
533

 
$
526

 
$
541

 
$
589

 
$
155

Add: AFUDC
 
 
31

 
25

 
31

 
23

 
28

 
10

Interest expenses - net of capitalized interest
 
 
554

 
558

 
557

 
564

 
617

 
165

Interest capitalized (1)
 
 
6

 
2

 
1

 
1

 
1

 
—

Interest portion of rental expense (2)
 
 
20

 
21

 
19

 
16

 
12

 
2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total fixed charges
 
 
$
580

 
$
581

 
$
577

 
$
581

 
$
630

 
$
167

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ratio
 
 
3.20

 
4.51

 
3.80

 
4.02

 
2.75

 
2.86


(1)    Includes fixed charges associated with Nuclear Fuel.
(2) 
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.


SOUTHERN CALIFORNIA EDISON Co Reports