EX-12.1 8 ex1201.htm COMP. OF RATIOS OF EARNINGS TO FIXED CHARGES FOR PG&E ex1201.htm

EXHIBIT 12.1
PACIFIC GAS AND ELECTRIC COMPANY
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

 
Year ended December 31,
 
2009
2008
2007
2006
2005
Earnings:
         
Net income
$1,250  
$1,199  
$1,024  
$985  
$934  
Adjustments for income or loss from equity investees of less than 100% owned affiliates and the Company's equity in undistributed income (losses) of less than 50% owned affiliates
-  
-  
-  
-  
-  
Income taxes provision
482  
488  
571  
602  
574  
Fixed charges
817  
860  
889  
801  
589  
Total Earnings
$2,549  
$2,547  
$2,484  
$2,388  
$2,097  
Fixed Charges:
         
Interest on short-term borrowings and long-term debt, net
754  
$794  
$834  
$770  
$573  
Interest on capital leases
19  
22  
23  
11  
1  
AFUDC debt
44  
44  
32  
20  
15  
Earnings required to cover the preferred stock dividend and preferred security distribution requirements of majority owned trust
-  
-  
-  
-  
-  
Total Fixed Charges
$817  
$860  
$889  
$801  
$589  
Ratios of Earnings to
Fixed Charges
3.12  
2.96  
2.79  
2.98  
3.56  

Note:
For the purpose of computing Pacific Gas and Electric Company’s ratios of earnings to fixed charges, “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.  Fixed charges exclude interest on tax liabilities.