EX-12.3 7 a14-8980_1ex12d3.htm EX-12.3

Exhibit 12.3

 

PINNACLE WEST CAPITAL CORPORATION

RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED

STOCK DIVIDEND REQUIREMENTS

(dollars in thousands)

 

 

 

Three Months
Ended
March 31,

 

Twelve Months Ended December 31,

 

 

 

2014

 

2013

 

2012

 

2011

 

2010

 

2009

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations attributable to common shareholders

 

$

15,766

 

$

406,074

 

$

387,380

 

$

328,110

 

$

324,688

 

$

236,839

 

Income taxes

 

6,405

 

230,591

 

237,317

 

183,604

 

160,869

 

138,551

 

Fixed charges

 

54,851

 

206,089

 

219,437

 

246,462

 

248,664

 

241,807

 

Total earnings

 

$

77,022

 

$

842,754

 

$

844,134

 

$

758,176

 

$

734,221

 

$

617,197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

52,969

 

$

201,888

 

$

214,616

 

$

241,995

 

$

244,174

 

$

237,766

 

Estimated interest portion of annual rents

 

1,882

 

4,201

 

4,821

 

4,467

 

4,490

 

4,041

 

Total fixed charges

 

$

54,851

 

$

206,089

 

$

219,437

 

$

246,462

 

$

248,664

 

$

241,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Dividend Requirements:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes attributable to common shareholders

 

$

22,171

 

$

636,665

 

$

624,697

 

$

511,714

 

$

485,557

 

$

375,390

 

Net income from continuing operations attributable to common shareholders

 

15,766

 

406,074

 

387,380

 

328,110

 

324,688

 

236,839

 

Ratio of income before income taxes to net income

 

1.41

 

1.57

 

1.61

 

1.56

 

1.50

 

1.59

 

Preferred stock dividends

 

—

 

—

 

—

 

—

 

—

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividend requirements — ratio (above) times preferred stock dividends

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

$

—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges and Preferred Stock Dividend Requirements:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

$

54,851

 

$

206,089

 

$

219,437

 

$

246,462

 

$

248,664

 

$

241,807

 

Preferred stock dividend requirements

 

—

 

—

 

—

 

—

 

—

 

—

 

Total

 

$

54,851

 

$

206,089

 

$

219,437

 

$

246,462

 

$

248,664

 

$

241,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Fixed Charges (rounded down)

 

1.40

 

4.08

 

3.84

 

3.07

 

2.95

 

2.55