EX-12.1 13 ex1201.htm PACIFIC GAS AND ELECTRIC COMPANY COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES ex1201.htm

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

   
Year ended December 31,
 
   
2007
   
2006
   
2005
   
2004
   
2003
 
Earnings:
                             
Net income
  $ 1,024     $ 985     $ 934     $ 3,982     $ 923  
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
    571       602       574       2,561       528  
Net fixed charges
    889       801       589       671       964  
Total Earnings
  $ 2,484     $ 2,388     $ 2,097     $ 7,214     $ 2,415  
Fixed Charges:
                                       
Interest on short-term borrowings and long-term debt, net
  $ 834     $ 770     $ 573     $ 682     $ 947  
Interest on capital leases
    23       11       1       1       1  
AFUDC debt
    32       20       15       (12 )     16  
Earnings required to cover the preferred stock dividend and preferred security distribution requirements of majority owned trust
    -       -       -       -       -  
Total Fixed Charges
  889     $ 801     $ 589     $ 671     $ 964  
Ratios of Earnings to
Fixed Charges
    2.79       2.98       3.56       10.75       2.51  

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 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 dividend requirements and preferred security distribution requirements of majority-owned trust.  Fixed charges exclude interest on FASB Interpretation No. 48 (Accounting for Uncertainty in Income Taxes) tax liabilities..