EX-12.1 6 d364675dex121.htm COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES - PACIFIC GAS AND ELECTRIC CO Computation of Ratios of Earnings to Fixed Charges - Pacific Gas and Electric Co

EXHIBIT 12.1

PACIFIC GAS AND ELECTRIC COMPANY

COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

 

    

Three

Months

    

Six

Months

        
     Ended      Ended         
         June 30,          June 30,      Year ended December 31,  
  

 

 

 
         2012              2012              2011              2010              2009              2008              2007      
  

 

 

 

Earnings:

                    

Net income

     $  227        $ 458        $  845        $  1,121        $ 1,250        $ 1,199        $ 1,024    

Income taxes provision

     93        206        480        574        482        488        571    

Net fixed charges

     205        418        880        799        817        860        889    
  

 

 

 

Total earnings

     $  525        $  1,082        $  2,205        $  2,494        $ 2,549        $ 2,547        $ 2,484    
  

 

 

 

Fixed charges:

                    

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

     $  191        $  388        $  824        $  731        $ 754        $ 794        $ 834    

Interest on capital leases

     2        6        16        18        19        22        23    

AFUDC debt

     12        24        40        50        44        44        32    
  

 

 

 

Total fixed charges

     $  205        $  418        $  880        $  799        $ 817        $ 860        $ 889    
  

 

 

 

Ratios of earnings to fixed charges

     2.56        2.59        2.51        3.12        3.12        2.96        2.79    
  

 

 

 

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. Fixed charges exclude interest on tax liabilities.