EX-12.2 22 a2150586zex-12_2.htm EXHIBIT 12.2
QuickLinks -- Click here to rapidly navigate through this document


EXHIBIT 12.2

PACIFIC GAS AND ELECTRIC COMPANY
COMPUTATION OF RATIOS OF EARNINGS TO COMBINED
FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

 
  Year ended December 31,
 
 
  2004
  2003
  2002
  2001
  2000
 
(in millions)

   
 
Earnings:                                
Net income (loss)   $ 3,982   $ 923   $ 1,819   $ 1,015   $ (3,483 )
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 (benefit)     2,561     528     1,178     596     (2,154 )
Net fixed charges     671     964     1,029     1,019     648  
   
 
 
 
 
 
Total Earnings (Loss)   $ 7,214   $ 2,415   $ 4,026   $ 2,630   $ (4,989 )
   
 
 
 
 
 
Fixed Charges:                                
Interest on short-term borrowings and long-term debt, net   $ 682   $ 947   $ 996   $ 981   $ 616  
Interest on capital leases     1     1     2     2     2  
AFUDC debt     (12 )   16     21     12     6  
Earnings required to cover the preferred stock dividend and preferred security distribution requirements of majority owned trust             10     24     24  
   
 
 
 
 
 
Total Fixed Charges     671     964     1,029     1,019     648  
   
 
 
 
 
 
Preferred Stock Dividends:                                
Tax deductible dividends     9     9     9     9     9  
Pre-tax earnings required to cover non-tax deductible preferred stock dividend requirements     34     27     28     27     27  
   
 
 
 
 
 
Total Preferred Stock Dividends     43     36     37     36     36  
   
 
 
 
 
 
Total Combined Fixed Charges and Preferred Stock Dividends   $ 714   $ 1,000   $ 1,066   $ 1,055   $ 684  
   
 
 
 
 
 
Ratios of Earnings (Loss) to Combined Fixed Charges and Preferred Stock Dividends     10.10     2.42     3.78     2.49     (7.29 )(1)
   
 
 
 
 
 

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 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. "Preferred stock dividends" represent tax deductible dividends and pre-tax earnings that are required to pay the non-tax deductible dividends on outstanding preferred securities.

(1)
The ratio of earnings to combined fixed charges and preferred stock dividends indicates a deficiency of less than one-to-one coverage aggregating $5,673 million for the year ended December 31, 2000.



QuickLinks

PACIFIC GAS AND ELECTRIC COMPANY COMPUTATION OF RATIOS OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS