EX-12.2 10 d234790dex122.htm COMPUTATION OF RATIOS OF EARNINGS TO COMBINED FIXED CHARGES Computation of Ratios of Earnings to Combined Fixed Charges

EXHIBIT 12.2

PACIFIC GAS AND ELECTRIC COMPANY

COMPUTATION OF RATIOS OF EARNINGS TO COMBINED

FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

 

    

Three Months
Ended

  September 30,  

    

Nine Months
Ended

September 30,

     Year Ended December 31,  
  

 

 

 
     2011      2011      2010      2009      2008      2007      2006  
  

 

 

 

Earnings:

                    

Net income

     $  196        $  756        $  1,121        $  1,250        $  1,199        $  1,024        $  985   

Income taxes provision

     56        376        574        482        488        571        602   

Net fixed charges

     236        658        799        817        860        889        801   
  

 

 

 

Total Earnings

     $  488        $  1,790        $  2,494        $  2,549        $  2,547        $  2,484        $  2,388   
  

 

 

 

Fixed Charges:

                    

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

     $  220        $  616        $  731        $  754        $  794        $  834        $  770   

Interest on capital leases

     4        12        18        19        22        23        11   

AFUDC debt

     12        30        50        44        44        32        20   
  

 

 

 

Total Fixed Charges

     $  236        $  658        $  799        $  817        $  860        $  889        $  801   
  

 

 

 

Preferred Stock Dividends:

                    

Tax deductible dividends

     3        7        9        9        9        9        12   

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

     -         4        7        7        7        8         
  

 

 

 

Total Preferred Stock Dividends

     3        11        16        16        16        17        15   
  

 

 

 

Total Combined Fixed Charges and Preferred Stock Dividends

     $  239        $  669        $  815        $  833        $  876        $  906        $  816   
  

 

 

 

Ratios of Earnings to Combined Fixed Charges and Preferred Stock Dividends

     2.04        2.68        3.06        3.06        2.91        2.74        2.93   
  

 

 

 

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.