EX-12.1 5 dex121.htm COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES FOR PACIFIC GAS AND ELECTRIC Computation of Ratios of Earnings to Fixed Charges for Pacific Gas and Electric

 

Exhibit 12.1

PACIFIC GAS AND ELECTRIC COMPANY

COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

 

     Three Months
Ended

September 30,
     Nine Months
Ended

September 30,
     Year Ended December 31,  
     2010      2010      2009      2008      2007      2006      2005  

Earnings:

                    

Net income

   $ 265      $ 868      $ 1,250      $ 1,199      $ 1,024      $ 985      $ 934  

Income taxes provision

     107        498        482        488        571        602        574  

Net fixed charges

     199        588        817        860        889        801        589  
                                                              

Total Earnings

   $ 571      $ 1,954      $ 2,549      $ 2,547      $ 2,484      $ 2,388      $ 2,097  
                                                              

Fixed Charges:

                    

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

   $ 181      $ 535      $ 754      $ 794      $ 834      $ 770      $ 573  

Interest on capital leases

     4        13        19        22        23        11        1  

AFUDC debt

     14        40        44        44        32        20        15  
                                                              

Total Fixed Charges

   $ 199      $ 588      $ 817      $ 860      $ 889      $ 801      $ 589  
                                                              

Ratios of Earnings to

Fixed Charges

     2.87        3.32        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.