EX-12.8 10 exc-20171231x10kxexh128.htm DELMARVA POWER & LIGHT COMPANY COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Exhibit
Exhibit 12.8


Delmarva Power & Light Company
Ratio of Earnings to Fixed Charges
 
 
Years Ended December 31,
(In millions, except ratios)
 
2013
 
2014
 
2015
 
2016
 
2017
Pre-tax income from continuing operations
 
146

 
169

 
125

 
13

 
192

Less: Capitalized interest
 

 

 

 
(2
)
 
(3
)
Pre-tax income from continuing operations after adjustment for income or loss from equity investees and capitalized interest
 
146

 
169

 
125

 
11

 
189

Fixed Charges:
 
 
 
 
 
 
 
 
 
 
Interest expensed and capitalized, amortization of debt discount and premium on all indebtedness
 
52

 
49

 
50

 
51

 
53

Interest component of rental expense(a)
 
3

 
4

 
4

 
5

 
5

Total fixed charges
 
55

 
53

 
54

 
56

 
58

Pre-tax income from continuing operations after adjustment for income or loss from equity investees and capitalized interest plus fixed charges
 
201

 
222

 
179

 
67

 
247

Ratio of earnings to fixed charges
 
3.7

 
4.2

 
3.3

 
1.2

 
4.3

__________
(a)
Represents one-third of rental expense relating to operating leases, which is a reasonable approximation of the interest factor.