EX-12.3 6 pnw20171231exhibit123.htm EXHIBIT 12.3 Exhibit
Exhibit 12.3
 
PINNACLE WEST CAPITAL CORPORATION
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED
STOCK DIVIDEND REQUIREMENTS
(dollars in thousands)
 
2017
 
2016
 
2015
 
2014
 
2013
Earnings:
 
 
 
 
 
 
 
 
 
Net income attributable to common shareholders
$
488,456

 
$
442,034

 
$
437,257

 
$
397,595

 
$
406,074

Income taxes
258,272

 
236,411

 
237,720

 
220,705

 
230,591

Fixed charges
228,377

 
213,973

 
202,465

 
208,226

 
206,089

Total earnings
$
975,105

 
$
892,418

 
$
877,442

 
$
826,526

 
$
842,754

 
 
 
 
 
 
 
 
 
 
Fixed Charges:
 
 
 
 
 
 
 
 
 
Interest expense
$
219,796

 
$
205,720

 
$
194,964

 
$
200,950

 
$
201,888

Estimated interest portion of annual rents
8,581

 
8,253

 
7,501

 
7,276

 
4,201

Total fixed charges
$
228,377

 
$
213,973

 
$
202,465

 
$
208,226

 
$
206,089

 
 
 
 
 
 
 
 
 
 
Preferred Stock Dividend Requirements:
 
 
 
 
 
 
 
 
 
Income before income taxes attributable to common shareholders
$
746,728

 
$
678,445

 
$
674,977

 
$
618,300

 
$
636,665

Net income from continuing operations attributable to common shareholders
488,456

 
442,034

 
437,257

 
397,595

 
406,074

Ratio of income before income taxes to net income
1.53

 
1.53

 
1.54

 
1.56

 
1.57

Preferred stock dividends

 

 

 

 

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

 
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
 
 
Fixed Charges and Preferred Stock Dividend Requirements:
 
 
 
 
 
 
 
 
 
Fixed charges
$
228,377

 
$
213,973

 
$
202,465

 
$
208,226

 
$
206,089

Preferred stock dividend requirements

 

 

 

 

Total
$
228,377

 
$
213,973

 
$
202,465

 
$
208,226

 
$
206,089

 
 
 
 
 
 
 
 
 
 
Ratio of Earnings to Fixed Charges (rounded down)
4.26

 
4.17

 
4.33

 
3.96

 
4.08