EX-12.03 7 ex1203.htm EXHIBIT 1203 ex1203.htm

EXHIBIT 12.3
PG&E CORPORATION
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

   
Three Months Ended
March 31,
   
Year Ended December 31,
 
   
2009
   
2008
   
2007
   
2006
   
2005
   
2004
 
Earnings:
                                   
Net income
  $ 244     $ 1,338     $ 1,006     $ 991     $ 917     $ 4,504  
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
    115       425       539       554       544       2,466  
Net fixed charges
    225       803       920       830       619       802  
Total Earnings
  $ 584     $ 2,566     $ 2,465     $ 2,375     $ 2,080     $ 7,772  
Fixed Charges:
                                               
Interest on short-term borrowings and long-term debt, net
  $ 208     $ 825     $ 865     $ 799     $ 603     $ 813  
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
  $ 225     $ 803     $ 920     $ 830     $ 619     $ 802  
Ratios of Earnings to
Fixed Charges
    2.60       3.20       2.68       2.86       3.36       9.69  

Note:
For the purpose of computing PG&E Corporation’s ratios of earnings to fixed charges, “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 the preferred stock dividends. Fixed charges exclude interest on tax liabilities in accordance with FASB Interpretation No. 48 (Accounting for Uncertainty in Income Taxes).