EX-12.02 6 ex1202.htm EXHIBIT 12.2 ex1202.htm

EXHIBIT 12.2
PACIFIC GAS AND ELECTRIC COMPANY
COMPUTATION OF RATIOS OF EARNINGS TO COMBINED
FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

   
Three Months Ended
March 31,
   
Year Ended December 31,
 
   
2009
   
2008
   
2007
   
2006
   
2005
   
2004
 
Earnings:
                                   
Net income
  $ 239     $ 1,199     $ 1,024     $ 985     $ 934     $ 3,982  
Adjustments for minority interest in losses of less than 100% owned affiliates and the Company's equity in undistributed income (losses) of less than 50% owned affiliates
    -       -       -       -       -       -  
Income taxes provision
    131       488       571       602       574       2,561  
Net fixed charges
    216       772       889       801       589       671  
Total Earnings
  $ 586     $ 2,459     $ 2,484     $ 2,388     $ 2,097     $ 7,214  
                                                 
Fixed Charges:
                                               
Interest on short-term borrowings
and long-term debt, net
  $ 199     $ 794     $ 834     $ 770     $ 573     $ 682  
Interest on capital leases
    5       22       23       11       1       1  
AFUDC debt
    12       (44     32       20       15       (12
Earnings required to cover the preferred stock dividend and preferred security distribution requirements of majority owned trust
    -       -       -               -       -  
Total Fixed Charges
  $ 216     $ 772     $ 889     $ 801     $ 589     $ 671  
Preferred Stock Dividends:
                                               
Tax deductible dividends
    2       9       9       12       12       9  
Pre-tax earnings required to cover
non-tax deductible preferred stock
dividend requirements
    2       7       8       3       13       34  
Total Preferred Stock Dividends
    4       16       17       15       25       43  
                                                 
Total Combined Fixed Charges
and Preferred Stock Dividends
  $ 220     $ 788     $ 906     $ 816     $ 614     $ 714  
                                                 
Ratios of Earnings to Combined Fixed Charges and
Preferred Stock Dividends
    2.66       3.12       2.74       2.93       3.42       10.10  

Note:
For the purpose of computing Pacific Gas and Electric Company's ratios of earnings to combined fixed charges and preferred stock dividends, "earnings" represent net income adjusted for the minority interest in losses of less than 100% owned affiliates, equity in undistributed income or losses of less than 50% owned affiliates, income taxes and fixed charges (excluding capitalized interest).  "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. "Preferred stock dividends" represent tax deductible dividends and pre-tax earnings that are required to pay the dividends on the outstanding series of preferred stock.  Fixed charges exclude interest on tax liabilities in accordance with FASB Interpretation No. 48 (Accounting for Uncertainty in Income Taxes).