EX-12.3 7 dex123.htm COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES FOR PG&E CORPORATION Computation of Ratios of Earnings to Fixed Charges for PG&E Corporation

 

Exhibit 12.3

PG&E CORPORATION

COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

 

     Three Months
Ended
September 30,
    Nine Months
Ended

September 30,
    Year Ended December 31,  
     2010     2010     2009     2008     2007     2006     2005  

Earnings:

              

Net income

   $ 261     $ 859     $ 1,234     $ 1,198     $ 1,020     $ 1,005     $ 920  

Income taxes provision

     107       479       460       425       539       554       544  

Fixed charges

     208       630       877       907       937       845       639  

Pre-tax earnings required to cover the preferred stock dividend of consolidated subsidiaries

     (3 )     (12 )     (16 )     (16 )     (17 )     (15 )     (20 )
                                                        

Total Earnings

   $ 573     $ 1,956     $ 2,555     $ 2,514     $ 2,479     $ 2,389     $ 2,083  
                                                        

Fixed Charges:

              

Interest and amortization of premiums, discounts and capitalized expenses related to short-term borrowings and long-term debt, net

   $ 187     $ 565     $ 798     $ 825     $ 865     $ 799     $ 603  

Interest on capital leases

     4       13       19       22       23       11       1  

AFUDC debt

     14       40       44       44       32       20       15  

Pre-tax earnings required to cover the preferred stock dividend of consolidated subsidiaries

     3       12       16       16       17       15       20  
                                                        

Total Fixed Charges

   $ 208     $ 630     $ 877     $ 907     $ 937     $ 845     $ 639  
                                                        

Ratios of Earnings to Fixed Charges

     2.75       3.10       2.91       2.77       2.65       2.83       3.26  
                                                        

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.