EX-12.03 4 exhibit12_3.htm PG&E CORPORATION COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES exhibit12_3.htm

EXHIBIT 12.3
PG&E CORPORATION
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

   
Six Months Ended
June 30,
   
Year Ended December 31,
 
   
2014
   
2013
   
2012
   
2011
   
2010
   
2009
 
Earnings:
                                   
Net income
  $ 501     $ 828     $ 830     $ 858     $ 1,113     $ 1,234  
Income tax provision
    195       268       237       440       547       460  
Fixed charges
    570       1,012       931       919       850       877  
Pre-tax earnings required to cover the
                                               
preferred stock dividend of consolidated
                                               
subsidiaries
    (8 )     (16 )     (15 )     (17 )     (16 )     (16 )
Total earnings
  $ 1,258     $ 2,092     $ 1,983     $ 2,200     $ 2,494     $ 2,555  
Fixed charges:
                                               
Interest on short-term borrowings and
                                               
long-term debt, net
  $ 538     $ 942     $ 859     $ 846     $ 766     $ 798  
Interest on capital leases
    3       7       9       16       18       19  
AFUDC debt
    21       47       48       40       50       44  
Pre-tax earnings required to cover the
                                               
preferred stock dividend of consolidated
                                               
subsidiaries
    8       16       15       17       16       16  
Total fixed charges
  $ 570     $ 1,012     $ 931     $ 919     $ 850     $ 877  
Ratios of earnings to fixed charges
    2.21       2.07       2.13       2.39       2.93       2.91  

Note:
For the purpose of computing PG&E Corporation's ratios of earnings to fixed charges, “earnings” represent income from continuing operations adjusted for income taxes, fixed charges (excluding capitalized interest), and pre-tax earnings required to cover the preferred stock dividend of consolidated subsidiaries.   “Fixed charges” include interest on long-term debt and short-term borrowings (including a representative portion of rental expense), amortization of bond premium, discount and expense, interest on capital leases, AFUDC debt, and earnings required to cover preferred stock dividends of consolidated subsidiaries.  Fixed charges exclude interest on tax liabilities.