EX-12.3 11 d234790dex123.htm COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES Computation of Ratios of Earnings to Fixed Charges

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,  
 

 

 

 
    2011     2011     2010     2009     2008     2007     2006  
 

 

 

 

Earnings:

             

Net income

    $  203               $  771         $  1,113         $  1,234             $  1,198           $  1,020             $  1,005    

Income taxes provision

    49       349       547       460       425       539       554    

Fixed charges

    244       686       850       877       907       937       845    

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

    (3)       (11)        (16)       (16)       (16)       (17)       (15)    
 

 

 

 

Total Earnings

    $  493       $  1,795       $  2,494       $  2,555       $  2,514       $  2,479       $  2,389    
 

 

 

 

Fixed Charges:

             

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

    $  225       $  633       $  766       $  798       $  825       $  865       $  799    

Interest on capital leases

    4       12       18       19       22       23       11    

AFUDC debt

    12       30       50       44       44       32       20    

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

    3       11       16       16       16       17       15    
 

 

 

 

Total Fixed Charges

    $  244       $  686       $  850       $  877       $  907       $  937       $  845    
 

 

 

 

Ratios of Earnings to Fixed Charges

    2.02       2.62       2.93       2.91       2.77       2.65       2.83    
 

 

 

 

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.