EXHIBIT 12.1 |
| |||||||||||||
PACIFIC ENTERPRISES |
| |||||||||||||
COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES |
| |||||||||||||
AND PREFERRED STOCK DIVIDENDS |
| |||||||||||||
(Dollars in millions) |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Six months |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ende d |
|
|
|
| 2002 |
| 2003 |
| 2004 |
| 2005 |
| 2006 |
| June 30, 2007 |
|
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
| $ 63 |
| $ 54 |
| $ 47 |
| $ 55 |
| $ 78 |
| $ 40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest portion of annual rentals |
| 2 |
| 2 |
| 2 |
| 3 |
| 4 |
| 2 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred dividends of subsidiary (1) |
| 2 |
| 2 |
| 2 |
| 2 |
| 2 |
| 1 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed charges |
|
| 67 |
| 58 |
| 51 |
| 60 |
| 84 |
| 43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends |
|
| 7 |
| 7 |
| 7 |
| 6 |
| 6 |
| 3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined fixed charges and preferred stock dividends for purpose of ratio |
|
|
|
|
|
|
|
|
|
|
|
|
| |
| $ 74 |
| $ 65 |
| $ 58 |
| $ 66 |
| $ 90 |
| $ 46 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pretax income from continuing operations |
| $ 383 |
| $ 361 |
| $ 390 |
| $ 324 |
| $ 425 |
| $ 196 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed charges (from above) |
| 67 |
| 58 |
| 51 |
| 60 |
| 84 |
| 43 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: interest capitalized |
|
| - |
| - |
| - |
| - |
| 1 |
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earnings for purpose of ratio |
| $ 450 |
| $ 419 |
| $ 441 |
| $ 384 |
| $ 508 |
| $ 239 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to combined fixed charges and preferred stock dividends |
|
|
|
|
|
|
|
|
|
|
|
|
| |
| 6.08 |
| 6.45 |
| 7.60 |
| 5.82 |
| 5.64 |
| 5.20 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges |
| 6.72 |
| 7.22 |
| 8.65 |
| 6.40 |
| 6.05 |
| 5.56 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) In computing this ratio, “Preferred dividends of subsidiary” represents the before-tax earnings necessary to pay such dividends, computed at the effective tax rates for the applicable periods. |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
- Company Dashboard
- Filings
-
10-Q Filing
Pacific Enterprises Inactive 10-Q2007 Q2 Quarterly report
Filed: 2 Aug 07, 12:00am