EX-12.3 10 d129102dex123.htm COMMONWEALTH EDISON COMPANY COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Commonwealth Edison Company Computation of Ratio of Earnings to Fixed Charges

Exhibit 12.3

Commonwealth Edison Company

Ratio of Earnings to Fixed Charges

 

     Years Ended December 31,  
     2011     2012     2013     2014     2015  

Pre-tax income from continuing operations

     666        618        401        676        706   

Plus: Loss from equity investees

     —          —          —          —       

Less:Capitalized interest

     (4     (3     (5     (2     (4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pre-tax income from continuing operations after adjustment for income or loss from equity investees and capitalized interest

     662        615        396        674        702   

Fixed Charges:

          

Interest expensed and capitalized, amortization of debt discount and premium on all indebtedness

     330        297        575        311        331   

Interest component of rental expense (a)

     6        6        5        5        4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

     336        303        580        316        335   

Pre-tax income from continuing operations after adjustment for income or loss from equity investees, capitalized interest plus fixed charges

     998        918        976        990        1,037   

Ratio of earnings to fixed charges

     3.0        3.0        1.7        3.1        3.1   

 

(a) Represents one-third of rental expense relating to operating leases, which is a reasonable approximation of the interest factor.