EX-12.2 5 pnw20171231exhibit122.htm EXHIBIT 12.2 Exhibit

Exhibit 12.2
 
ARIZONA PUBLIC SERVICE COMPANY
RATIO OF EARNINGS TO FIXED CHARGES
(dollars in thousands)
 
2017
 
2016
 
2015
 
2014
 
2013
Earnings:
 
 
 
 
 
 
 
 
 
Net income attributable to common shareholder
$
504,309

 
$
462,141

 
$
450,274

 
$
421,219

 
$
424,969

Income taxes
269,168

 
245,842

 
245,841

 
237,360

 
245,095

Fixed charges
222,667

 
210,776

 
199,458

 
204,198

 
202,457

Total earnings
$
996,144

 
$
918,759

 
$
895,573

 
$
862,777

 
$
872,521

 
 
 
 
 
 
 
 
 
 
Fixed Charges:
 
 
 
 
 
 
 
 
 
Interest charges
$
209,330

 
$
197,811

 
$
187,499

 
$
193,119

 
$
194,616

Amortization of debt discount
4,833

 
4,760

 
4,793

 
4,168

 
4,046

Estimated interest portion of annual rents
8,504

 
8,205

 
7,166

 
6,911

 
3,795

Total fixed charges
$
222,667

 
$
210,776

 
$
199,458

 
$
204,198

 
$
202,457

 
 
 
 
 
 
 
 
 
 
Ratio of Earnings to Fixed Charges (rounded down)
 
 
 
 
 
 
 
 
 
Earnings:
4.47

 
4.35

 
4.49

 
4.22

 
4.30