EXHIBIT 12.1
SAN DIEGO GAS & ELECTRIC COMPANY
COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES
AND PREFERRED STOCK DIVIDENDS
(Dollars in millions)
For the Nine
Months Ended
1994 1995 1996 1997 1998 9/30/99
-------- -------- -------- -------- --------- ---------
Fixed Charges and Preferred
Stock Dividends:
Interest:
Long-Term Debt $ 82 $ 82 $ 76 $ 70 $ 55 $37
Short-Term Debt & Other 9 18 13 14 13 22
Rate Reduction Bonds -- -- -- -- 41 26
Amortization of Debt
Discount and Expense,
Less Premium 5 5 5 5 8 6
Interest Portion of
Annual Rentals 9 10 8 9 8 5
-------- -------- -------- ------- --------- ----------
Total Fixed
Charges 105 115 102 98 125 96
-------- -------- -------- -------- --------- ----------
Preferred Dividend
Requirements 8 8 7 7 7 5
Ratio of Income Before
Tax to Net Income 1.83501 1.78991 1.88864 1.91993 1.73993 1.63909
-------- -------- -------- -------- --------- ----------
Preferred Dividends
for Purpose of Ratio 14 14 13 13 11 8
-------- -------- -------- -------- --------- ----------
Total Fixed Charges
and Preferred Stock
Dividends For
Purpose of Ratio $119 $129 $115 $111 $136 $104
======== ======== ======== ======== ========= =========
Earnings:
Net Income (before
preferred dividend
requirements) $206 $219 $223 $238 $191 $163
Add:
Fixed charges
(from above) 105 115 102 98 125 96
Less: Fixed charges
capitalized 1 2 1 2 1 1
Taxes on Income 172 173 198 219 141 105
-------- -------- -------- -------- --------- ----------
Total Earnings for
Purpose of Ratio $482 $505 $522 $553 $456 $363
======== ======== ======== ======== ========= ==========
Ratio of Earnings
to Combined Fixed
Charges and Preferred
Stock Dividends 4.06 3.92 4.54 5.00 3.36 3.49
======== ======== ======== ======== ========= ==========