EXHIBIT 12.01 SOUTHWEST GAS CORPORATION COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES (THOUSANDS OF DOLLARS) FOR THE TWELVE MONTHS ENDED --------------------------------------------------------------------------------------- DECEMBER 31, SEPTEMBER 30, ------------------------------------------------------------------------ CONTINUING OPERATIONS 1996 1995 1994 1993 1992 1991 ------------ ------------ ------------ ------------ ------------ ------------ 1. Fixed charges: A) Interest expense $ 53,712 $ 52,844 $ 48,688 $ 40,883 $ 35,533 $ 38,028 B) Amortization 1,605 1,569 1,426 1,330 1,183 1,089 C) Interest portion of rentals 5,702 4,435 4,743 4,556 4,468 4,525 D) Preferred securities distributions 5,019 913 -- -- -- -- ------------ ------------ ------------ ------------ ------------ ------------ Total fixed charges $ 66,038 $ 59,761 $ 54,857 $ 46,769 $ 41,184 $ 43,642 ============ ============ ============ ============ ============ ============ 2. Earnings (as defined): E) Pretax income (loss) from continuing operations $ (784) $ 3,493 $ 38,119 $ 21,959 $ 49,752 $ 30,397 Fixed Charges (1. above) 66,038 59,761 54,857 46,769 41,184 43,642 ------------ ------------ ------------ ------------ ------------ ------------ Total earnings as defined $ 65,254 $ 63,254 $ 92,976 $ 68,728 $ 90,936 $ 74,039 ============ ============ ============ ============ ============ ============ 3. Ratio of earnings to fixed charges 0.99 1.06 1.69 1.47 2.21 1.70 ============ ============ ============ ============ ============ ============ FOR THE TWELVE MONTHS ENDED --------------------------------------------------------------------------------------- DECEMBER 31, SEPTEMBER 30, ------------------------------------------------------------------------ 1996 1995 1994 1993 1992 1991 ------------ ------------ ------------ ------------ ------------ ------------ ADJUSTED FOR INTEREST ALLOCATED TO DISCONTINUED OPERATIONS 1. Fixed charges A) Interest expense $ 53,712 $ 52,844 $ 48,688 $ 40,883 $ 35,533 $ 38,028 B) Amortization 1,605 1,569 1,426 1,330 1,183 1,089 C) Interest portion of rentals 5,702 4,435 4,743 4,556 4,468 4,525 D) Preferred securities distributions 5,019 913 -- -- -- -- E) Allocated interest 2,409[1] 9,636 7,874 7,874 7,333 5,975 ------------ ------------ ------------ ------------ ------------ ------------ Total fixed charges $ 68,447 $ 69,397 $ 62,731 $ 54,643 $ 48,517 $ 49,617 ============ ============ ============ ============ ============ ============ 2. Earnings (as defined): F) Pretax income (loss) from continuing operations $ (784) $ 3,493 $ 38,119 $ 21,959 $ 49,752 $ 30,397 Fixed Charges (1. above) 68,447 69,397 62,731 54,643 48,517 49,617 ------------ ------------ ------------ ------------ ------------ ------------ Total earnings as defined $ 67,663 $ 72,890 $ 100,850 $ 76,602 $ 98,269 $ 80,014 ============ ============ ============ ============ ============ ============ 3. Ratio of earnings to fixed charges 0.99 1.05 1.61 1.40 2.03 1.61 ============ ============ ============ ============ ============ ============ [1] Represents allocated interest through the period ended December 31, 1995. Carrying costs for the period subsequent to year end through the disposition of the discontinued operations were accrued and recorded as disposal costs.