Exhibit 12.1
Dominion Resources Inc. and Subsidiaries
Computation of Ratio of Earnings to Fixed Charges
(millions of dollars)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2012 (a) | | | Twelve Months Ended March 31, 2012 (b) | | | Years Ended December, 31 | |
| | | | 2011 (c) | | | 2010 (d) | | | 2009(e) | | | 2008(f) | | | 2007(g) | |
| | | | | | | |
Earnings, as defined: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income from continuing operations including noncontrolling interest before income taxes, extraordinary item and cumulative effect of change in accounting principle | | $ | 761 | | | $ | 2,139 | | | $ | 2,171 | | | $ | 5,037 | | | $ | 1,874 | | | $ | 2,613 | | | $ | 4,442 | |
| | | | | | | |
Distributed income from unconsolidated investees, less equity in earnings | | | (6 | ) | | | (32 | ) | | | (23 | ) | | | (30 | ) | | | (30 | ) | | | (39 | ) | | | (20 | ) |
Fixed charges, as defined | | | 257 | | | | 996 | | | | 1,003 | | | | 971 | | | | 1,022 | | | | 990 | | | | 1,325 | |
Capitalized interest | | | (8 | ) | | | (36 | ) | | | (37 | ) | | | (27 | ) | | | (18 | ) | | | (44 | ) | | | (73 | ) |
Preference security dividend requirement of consolidated subsidiary | | | (6 | ) | | | (24 | ) | | | (25 | ) | | | (28 | ) | | | (24 | ) | | | (26 | ) | | | (26 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total earnings, as defined | | $ | 998 | | | $ | 3,043 | | | $ | 3,089 | | | $ | 5,923 | | | $ | 2,824 | | | $ | 3,494 | | | $ | 5,648 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Fixed charges, as defined: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest charges | | $ | 242 | | | $ | 928 | | | $ | 928 | | | $ | 886 | | | $ | 941 | | | $ | 911 | | | $ | 1,238 | |
Preference security dividend requirement of consolidated subsidiary | | | 6 | | | | 24 | | | | 25 | | | | 28 | | | | 24 | | | | 26 | | | | 26 | |
Rental interest factor | | | 9 | | | | 44 | | | | 50 | | | | 57 | | | | 57 | | | | 53 | | | | 61 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total fixed charges, as defined | | $ | 257 | | | $ | 996 | | | $ | 1,003 | | | $ | 971 | | | $ | 1,022 | | | $ | 990 | | | $ | 1,325 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Ratio of Earnings to Fixed Charges | | | 3.88 | | | | 3.06 | | | | 3.08 | | | | 6.10 | | | | 2.76 | | | | 3.53 | | | | 4.26 | |
(a) | Earnings for the three months ended March 31, 2012 include an $11 million net gain related to our investments in nuclear decommissioning trust funds. Excluding this item from the calculation would result in a lower ratio of earnings to fixed charges for the three months ended March 31, 2012. |
(b) | Earnings for the twelve months ended March 31, 2012 include a $228 million of impairment charges related to generation assets; $96 million of restoration costs associated with Hurricane Irene; $57 million impairment of excess emission allowances resulting from a new EPA Air Pollution Rule; $33 million for severance and other costs resulting from expected closings of our Salem Harbor and State Line merchant generation plants; $31 million net charge in connection with the Virginia Commission’s final ruling associated with its biennial review of Virginia Power’s base rates for 2009 and 2010 test years; $21 million of earthquake related costs, largely related to inspections following the safe shutdown of reactors at our North Anna nuclear power station; and $44 million net charge related to other items; partially offset by a $24 million benefit related to litigation with the Department of Energy for spent nuclear fuel-related costs at our Millstone nuclear power station. Excluding these items from the calculation would result in a higher ratio of earnings to fixed charges for the twelve months ended March 31, 2012. |
(c) | Earnings for the twelve months ended December 31, 2011 include $283 million of impairment charges related to generation assets; $96 million of restoration costs associated with Hurricane Irene; $57 million impairment of excess emission allowances resulting from a new EPA Air Pollution Rule; $33 million for severance and other costs resulting from expected closings of our Salem Harbor and State Line merchant generation plants; $31 million net charge in connection with the Virginia Commission’s final ruling associated with its biennial review of Virginia Power’s base rates for 2009 and 2010 test years; $21 million of earthquake related costs, largely related to inspections following the safe shutdown of reactors at our North Anna nuclear power station; and $45 million net charge related to other items; partially offset by a $24 million benefit related to litigation with the Department of Energy for spent nuclear fuel-related costs at our Millstone nuclear power station. Excluding these items from the calculation would result in a higher ratio of earnings to fixed charges for the twelve months ended December 31, 2011. |
(d) | Earnings for the twelve months ended December 31, 2010 include a $2.4 billion benefit resulting from the sale of our Appalachian E&P operations - primarily reflecting the gain on the sale partially offset by certain transaction costs and other related charges. Earnings for the period also include a $338 million charge related to the workforce reduction program primarily reflecting severance pay and other benefits to affected employees, $194 million of charges related to our State Line and Salem Harbor merchant power stations, and a $1 million net charge related to other items. Excluding these items from the calculation would result in a lower ratio of earnings to fixed charges for the twelve months ended December 31, 2010. |
(e) | Earnings for the twelve months ended December 31, 2009 include a $455 million impairment charge as a result of the quarterly ceiling test performed on our gas and oil properties under the full cost method of accounting, a $712 million charge in connection with the proposed settlement of Virginia Power’s 2009 rate case proceeding and a $41 million net charge related to other items. Earnings for the period also include a $103 million reduction in other operation and maintenance expense due to a downward revision in the nuclear decommissioning asset retirement obligation for a power station that is no longer in service. Excluding these items from the calculation would result in a higher ratio of earnings to fixed charges for the twelve months ended December 31, 2009. |
(f) | Earnings for the twelve months ended December 31, 2008 include $180 million of impairment charges reflecting other-than-temporary declines in the fair value of securities held in nuclear decommissioning trust funds, $59 million of impairment charges related to Dominion Capital, Inc. (DCI) assets, a $42 million reduction in the gain recognized in 2007 from the sale of the majority of our U.S. exploration and production (E&P) businesses as a result of post-closing adjustments, and a $30 million net charge related to other items. Excluding these items from the calculation would result in a higher ratio of earnings to fixed charges for the twelve months ended December 31, 2008. |
(g) | Earnings for the twelve months ended December 31, 2007 include a $3.6 billion gain from the disposition of the majority of our U.S. E&P operations, partially offset by $1 billion of charges related to the disposition which are comprised of $541 million related to the discontinuance of hedge accounting for certain gas and oil derivatives and subsequent changes in the fair value of these derivatives, $171 million primarily related to the settlement of volumetric production payment agreements, $242 million of charges related to the early retirement of debt, and $91 million of employee-related expenses. Earnings for the period also include a $387 million charge related to the impairment of the partially-completed Dresden generation facility; a $231 million charge due to the termination of a power sales agreement at our State Line generating facility; $88 million of impairment charges related to DCI assets; $48 million of charges related to litigation reserves, and $70 million of charges related to other items. Fixed charges for the twelve months ended December 31, 2007 include $234 million of costs related to the early retirement of debt associated with our debt tender offer completed in July 2007. Excluding these items from the calculation would result in a lower ratio of earnings to fixed charges for the twelve months ended December 31, 2007. |