EX-12.1 3 ex12-1soco12312017.htm EXHIBIT 12.1 Exhibit


Exhibit 12.1
THE SOUTHERN COMPANY
Computation of ratio of earnings to fixed charges for
the five years ended December 31, 2017
 
 
Year ended December 31,
 
 
2013
 
 
2014
 
 
2015
 
 
2016
 
 
2017
 
---------------------------------------------Millions of Dollars-----------------------------------------------
EARNINGS AS DEFINED IN ITEM 503 OF REGULATION S-K:
 
 
 
 
 
 
 
 
 
 
Earnings Before Income Taxes
$
2,560

 
$
3,007

 
$
3,614

 
$
3,385

 
$
916

Distributed income of equity investees
 

 
 

 
 

 
 
65

 
 
181

Interest expense, net of amounts capitalized
 
826

 
 
835

 
 
842

 
 
1,318

 
 
1,698

Interest component of rental expense
 
97

 
 
113

 
 
127

 
 
141

 
 
144

Amortization of capitalized interest
 
2

 
 
5

 
 
5

 
 
5

 
 
6

AFUDC - Debt funds
 
77

 
 
86

 
 
88

 
 
76

 
 
66

Less: Dividends on preferred and preference stock of subsidiaries
 
(66
)
 
 
(68
)
 
 
(54
)
 
 
(45
)
 
 
(38
)
Earnings as defined
$
3,496

 
$
3,978

 
$
4,622

 
$
4,945

 
$
2,973

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FIXED CHARGES AS DEFINED IN ITEM 503 OF REGULATION S-K:
Interest on long-term debt
$
817

 
$
824

 
$
881

 
$
1,293

 
$
1,638

Interest on affiliated loans
 
7

 
 
7

 
 
7

 
 
8

 
 
9

Interest on interim obligations
 
5

 
 
4

 
 
9

 
 
33

 
 
43

Amortization of debt discount, premium and expense, net
 
46

 
 
46

 
 
48

 
 
60

 
 
70

Other interest charges
 
29

 
 
42

 
 
(15
)
 
 

 
 
4

Capitalized interest
 
14

 
 
25

 
 
36

 
 
50

 
 
23

Interest component of rental expense
 
98

 
 
111

 
 
127

 
 
141

 
 
144

Fixed charges as defined
 
1,016

 
 
1,059

 
 
1,093

 
 
1,585

 
 
1,931

Tax deductible preferred dividends
 
1

 
 
1

 
 
1

 
 
1

 
 
1

 
 
1,017

 
 
1,060

 
 
1,094

 
 
1,586

 
 
1,932

Non-tax deductible preferred and preference dividends
 
65

 
 
67

 
 
52

 
 
44

 
 
36

Ratio of net income before taxes to net income
x
1.497

 
x
1.481

 
x
1.493

 
x
1.381

 
x
1.162

Preferred and preference dividend requirements before income taxes
 
97

 
 
99

 
 
78

 
 
61

 
 
43

Fixed charges plus preferred and preference dividend requirements
$
1,114

 
$
1,159

 
$
1,172

 
$
1,647

 
$
1,975

RATIO OF EARNINGS TO FIXED CHARGES
 
3.14

 
 
3.43

 
 
3.94

 
 
3.00

 
 
1.51