EX-12.3 5 d264437dex123.htm COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES FOR PG&E CORPORATION <![CDATA[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

 

     Year Ended December 31,  
     2011      2010      2009      2008      2007  

Earnings:

              

Incoming from continuing operations

     $ 858          $ 1,113          $ 1,234          $ 1,198          $ 1,020    

Income taxes provision

     440          547          460          425          539    

Fixed charges

     919          850          861          907          937    

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

     (17)          (16)         (16)         (16)         (17)   
  

 

 

 

Total Earnings

     $ 2,200          $2,494          $2,539          $2,514          $2,479    
  

 

 

 

Fixed Charges:

              

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

     $ 846          $766          $798          $825          $865    

Interest on capital leases

     16          18          19          22          23    

AFUDC debt

     40          50          44          44          32    

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

     17          16          16          16          17    
  

 

 

 

Total Fixed Charges

     $ 919          $850          $877          $907          $937    
  

 

 

 

Ratios of Earnings to Fixed Charges

     $ 2.39          2.93          2.90          2.77          2.65    
  

 

 

 

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.