EX-12.2 3 ex1202.htm COMPUTATION OF RATIOS OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK ex1202.htm
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,
 
   
2013
   
2012
   
2011
   
2010
   
2009
 
Earnings:
                             
Net income
  $ 866     $ 811     $ 845     $ 1,121     $ 1,250  
Income tax provision
    326       298       480       574       482  
Fixed charges
    971       891       880       799       817  
Total earnings
  $ 2,163     $ 2,000     $ 2,205     $ 2,494     $ 2,549  
Fixed charges:
                                       
Interest on short-term borrowings and
                                       
long-term debt, net
  $ 917     $ 834     $ 824     $ 731     $ 754  
Interest on capital leases
    7       9       16       18       19  
AFUDC debt
    47       48       40       50       44  
Total fixed charges
  $ 971     $ 891     $ 880     $ 799     $ 817  
Preferred stock dividends:
                                       
Tax deductible dividends
  $ 9     $ 9     $ 9     $ 9     $ 9  
Pre-tax earnings required to cover non-tax
                                       
deductible preferred stock dividend
                                       
requirements
    7       7       8       7       7  
Total preferred stock dividends
    16       16       17       16       16  
Total combined fixed charges and
                                       
preferred stock dividends
  $ 987     $ 907     $ 897     $ 815     $ 833  
Ratios of earnings to combined fixed charges
                                       
and preferred stock dividends
    2.19       2.21       2.46       3.06       3.06  
 
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.