Question
1.Please use the following information; what is PG&E's debt-to-capital ratio for 2016? PG&E Corporation CONSOLIDATED STATEMENTS OF CASH FLOWS (in millions) Year ended December 31,
1.Please use the following information; what is PG&E's debt-to-capital ratio for 2016?
PG&E Corporation
CONSOLIDATED STATEMENTS OF CASH FLOWS (in millions)
Year ended December 31,
2014
2015
2016
2017
2018
Cash Flows from Operating Activities
Net income (loss)
1,450
888
1,407
1,660
-6,837
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
2,433
2,612
2,755
2,854
3,036
Allowance for equity funds used during construction
-100
-107
-112
-89
-129
Deferred income taxes and tax credits, net
690
693
1,030
1,254
-2,532
Disallowed capital expenditures
116
407
507
47
-45
Other
286
326
379
307
332
Effect of changes in operating assets and liabilities:
Accounts receivable
13
-177
-473
67
-121
Wildfire-related insurance receivable
-575
-21
-1,698
Inventories
-22
37
-24
-18
-73
Accounts payable
-61
-55
180
173
409
Wildfire-related claims
690
-129
13,665
Income taxes receivable/payable
376
43
-5
160
-23
Other current assets and liabilities
218
-288
83
42
-281
Regulatory assets, liabilities, and balancing accounts, net
- 1,642
-244
- 1,214
-387
-800
Other noncurrent assets and liabilities
-67
-355
-219
57
-151
Net cash provided by operating activities
3,690
3,780
4,409
5,977
4,752
Cash Flows from Investing Activities
Capital expenditures
-4,833
- 5,173
- 5,709
- 5,641
-6,514
Proceeds from sales and maturities of nuclear decommissioning trust investments
1,336
1,268
1,295
1,291
1,412
Purchases of nuclear decommissioning trust investments
-1,334
- 1,392
- 1,352
- 1,323
-1,485
Other
114
22
13
23
23
Net cash used in investing activities
- 4,714
- 5,211
- 5,753
- 5,650
-6,564
Cash Flows from Financing Activities
Borrowings under revolving credit facilities
-260
3,960
Repayments under revolving credit facilities
-775
Net issuances (repayments) of commercial paper, net of discount of $1, $5, and $6
-583
683
-9
-840
-182
at respective dates
Short-term debt financing
300
500
750
600
Short-term debt matured
-300
-
500
-750
Proceeds from issuance of long-term debt, net of premium, discount and issuance
2,308
1,123
983
2,713
793
costs of $7, $32, and $17 at respective dates
Long-term debt matured or repurchased
-889
-160
- 1,445
-795
Common stock issued
802
780
822
395
200
Common stock dividends paid
-828
-856
-921
- 1,021
Other
29
-27
-44
-107
-20
Net cash provided by (used in) financing activities
879
1,403
1171
-55
3031
Cash and cash equivalents
Net Cash Inflow/Outflow
-145
-28
-173
272
1,219
Opening Cash and Cash Equivalents (January 1)
296
151
357
184
456
Closing Cash and Cash Equivalents (December 31)
151
123
184
456
1675
PG&E Corporation
CONSOLIDATED STATEMENTS OF INCOME (in millions, except per share amounts)
Year ended December 31,
2014
2015
2016
2017
201 8
Operating Revenues
Electric
13,658
13,657
13,864
13,124
12,713
Natural gas
3,432
3,176
3,802
4,011
4,046
Total operating revenues
17090
16833
17,666
17,135
16,759
Operating Expenses
Cost of electricity
5615
5099
4,765
4,309
3,828
Cost of natural gas
954
663
615
746
671
Cost of electricity and natural gas sold
6569
5762
5380
5055
4499
Gross profit
10521
11071
12286
12080
12260
Operating and maintenance
5,638
6,951
7,326
6,321
7,153
Wildfire-related claims, net of insurance recoveries
125
11,771
Depreciation, amortization, and decommissioning
2433
2612
2,755
2,854
3,036
Total operating expenses
14640
15325
15,586
14,230
26,459
Operating Income (Loss)
2450
1508
2,080
2,905
-9,700
Interest income
9
9
23
31
76
Interest expense
734
773
829
888
929
Income (Loss) Before Income Taxes
1795
861
1,462
2,171
-10,129
Income tax provision (benefit)
345
-27
55
511
-3,292
Net Income (Loss)
1450
888
1,407
1,660
-6,837
Preferred stock dividends
14
14
14
14
14
Net Income (Loss) Available for Common Shareholders
1436
874
1,393
1,646
-6,851
Reference items
EBITDA
4883
4120
4835
5759
-6664
EBIT
2450
1508
2080
2905
-9700
Common Shares Outstanding (millions)
468
484
499
512
517
Net Earnings (Loss) Per Common Share
3.07
1.81
2.79
3.21
-13.25
PG&E Corporation
CONSOLIDATED BALANCE SHEET (in millions)
Balance at December 31
2014
2015
2016
2017
2018
ASSETS
Current Assets
Cash and cash equivalents
151
123
177
449
1,668
Restricted cash
298
234
Accounts receivable: Customers, Accrued unbilled revenue, Regulatory balancing accounts, Other
4379
4007
4651
4272
6269
Regulatory assets
444
517
423
615
233
Inventories (Gas stored underground and fuel oil and Materials and supplies)
476
439
463
481
554
Income taxes receivable
198
155
160
23
Other
443
338
290
464
448
Total current assets
6389
5813
6164
6281
9195
Property, Plant, and Equipment
Electric
45162
48532
52556
55133
59150
Gas
15678
16749
17853
19641
21556
Construction work in progress
2220
2059
2184
2471
2564
Other
2
2
2
3
2
Total property, plant, and equipment
63062
67342
72595
77248
83272
Accumulated depreciation
-19121
-20619
-22014
- 23459
- 24715
Net property, plant, and equipment
43941
46723
50581
53789
58557
Other Noncurrent Assets
Regulatory assets
6322
7029
7951
3793
4964
Nuclear decommissioning trusts
2421
2470
2606
2863
2730
Income taxes receivable
91
135
70
65
69
Other
963
1064
1226
1221
1480
Total other noncurrent assets
9797
10698
11853
7,942
9,243
TOTAL ASSETS
60,127
63,234
68,598
68,012
76,995
LIABILITIES AND EQUITY
Liabilities
Current Liabilities
Short-term borrowings
633
1,019
1,516
931
3435
Long-term debt, classified as current
160
700
445
18559
Accounts payable (Trade creditors, Regulatory balancing accounts, Other)
2810
2527
2573
3283
3515
Disputed claims and customer refunds
434
454
236
243
220
Interest payable
197
206
216
217
228
Wildfire-related claims
561
14226
Other
1,846
1,997
2,323
1449
1512
Total current liabilities
5920
6363
7564
7129
41695
Noncurrent Liabilities
Long-term debt
15050
16030
16220
17753
0
Regulatory liabilities
6,290
6,321
6,805
8679
8539
Pension and other postretirement benefits
2,561
2,622
2,641
2128
2119
Asset retirement obligations
3,575
3,643
4,684
4899
5994
Deferred income taxes
8,513
9,206
10,213
5822
3281
Other
2,218
2,326
2,279
2130
2464
Total noncurrent liabilities
38207
40148
42842
41411
22397
Contingencies and Commitments (Notes 13 and 14)
Total liabilities
44127
46511
50406
48540
64092
Equity
Shareholders' Equity
Common stock, no par value, authorized 800,000,000 shares; 520,338,710 and 514,755,845 shares outstanding at respective dates
10,421
11,282
12,198
12632
12910
Reinvested earnings
5,316
5,301
5,751
6596
-250
Accumulated other comprehensive loss
11
-7
-9
-8
-9
Total shareholders' equity
15748
16576
17940
19220
12651
Noncontrolling Interest - Preferred Stock of Subsidiary
252
252
252
252
252
Total equity
16000
16828
18192
19472
12903
TOTAL LIABILITIES AND EQUITY
60127
63339
68598
68012
76995
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started