EX-12.2 5 dex122.htm COMPUTATION OF RATIOS OF EARNINGS TO COMBINED FIXED CHARGES-PREF STOCK DIVIDENDS Computation of Ratios of Earnings to Combined Fixed Charges-Pref Stock Dividends

EXHIBIT 12.2

PACIFIC GAS AND ELECTRIC COMPANY

COMPUTATION OF RATIOS OF EARNINGS TO COMBINED

FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

 

     Three Months  Ended
June 31, 2010
   Six Months  Ended
June 31, 2010
   Year Ended December 31,
           2009    2008    2007    2006    2005

Earnings:

                    

Net income

   $ 339    $ 603    $ 1,250    $ 1,199    $ 1,024    $ 985    $ 934

Income taxes provision

     196      391      482      488      571      602      574

Net fixed charges

     200      390      817      860      889      801      589
                                                

Total Earnings

   $ 735    $ 1,384    $ 2,549    $ 2,547    $ 2,484    $ 2,388    $ 2,097
                                                

Fixed Charges:

                    

Interest on short-term borrowings and long-term debt, net

   $ 182    $ 355    $ 754    $ 794    $ 834    $ 770    $ 573

Interest on capital leases

     5      9      19      22      23      11      1

AFUDC debt

     13      26      44      44      32      20      15

Earnings required to cover the preferred stock dividend

     —        —        —        —        —        —        —  
                                                

Total Fixed Charges

   $ 200    $ 390    $ 817    $ 860    $ 889    $ 801    $ 589
                                                

Preferred Stock Dividends:

                    

Tax deductible dividends

     2      4      9      9      9      12      9

Pre-tax earnings required to cover non-tax deductible preferred stock dividend requirements

     3      4      7      7      8      3      12
                                                

Total Preferred Stock Dividends

     5      8      16      16      17      15      21
                                                

Total Combined Fixed Charges and Preferred Stock Dividends

   $ 205    $ 398    $ 833    $ 876    $ 906    $ 816    $ 610
                                                

Ratios of Earnings to Combined Fixed Charges and Preferred Stock Dividends

     3.59      3.48      3.06      2.91      2.74      2.93      3.44
                                                

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 income or loss from equity investees 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 the preferred stock dividend requirements and preferred security distribution requirements of majority-owned trust. “Preferred stock dividends” represent tax deductible dividends and pre-tax earnings that are required to pay the dividends on outstanding preferred securities. Fixed charges exclude interest on tax liabilities.