EX-12.2 3 exhibit122.htm COMPUTATION OF RATIOS OF EARNINGS TO COMBINED FIXED CHARGES exhibit122.htm
EXHIBIT 12.2
PACIFIC GAS AND ELECTRIC COMPANY
COMPUTATION OF RATIOS OF EARNINGS TO COMBINED
FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

   
Three
Months
   
Nine
Months
       
   
Ended
   
Ended
       
   
September 30,
   
September 30,
   
Year ended December 31,
 
   
2012
   
2012
   
2011
   
2010
   
2009
   
2008
   
2007
 
Earnings:
                                         
Net income
  $ 340     $ 798     $ 845     $ 1,121     $ 1,250     $ 1,199     $ 1,024  
Income tax provision
    122       328       480       574       482       488       571  
Fixed charges
    233       651       880       799       817       860       889  
Total earnings
  $ 695     $ 1,777     $ 2,205     $ 2,494     $ 2,549     $ 2,547     $ 2,484  
Fixed charges:
                                                       
Interest on short-term borrowings
and long-term debt, net
  $ 221     $ 609     $ 824     $ 731     $ 754     $ 794     $ 834  
Interest on capital leases
    1       7       16       18       19       22       23  
AFUDC debt
    11       35       40       50       44       44       32  
Total fixed charges
  $ 233     $ 651     $ 880     $ 799     $ 817     $ 860     $ 889  
Preferred stock dividends:
                                                       
Tax deductible dividends
  $ 3     $ 7     $ 9     $ 9     $ 9     $ 9     $ 9  
Pre-tax earnings required to cover
non-tax deductible preferred stock
dividend requirements
    -       4       8       7       7       7       8  
Total preferred stock dividends
  $ 3     $ 11     $ 17     $ 16     $ 16     $ 16     $ 17  
Total combined fixed charges
and preferred stock dividends
  $ 236     $ 662     $ 897     $ 815     $ 833     $ 876     $ 906  
Ratios of earnings to combined fixed charges and preferred stock dividends
    2.94       2.68       2.46       3.06       3.06       2.91       2.74  
                                                         
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. “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.