EX-12.2 7 d364675dex122.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

    

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    

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    
  

 

 

 

Preferred stock dividends:

                    

Tax deductible dividends

     $2        $4        $9        $9        $9        $9        $9    

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

     3        4        8        7        7        7        8    
  

 

 

 

Total preferred stock dividends

     $ 5        $ 8        $ 17        $ 16        $ 16        $ 16        $ 17    
  

 

 

 

Total combined fixed charges and preferred stock dividends

     $ 210        $ 426        $ 897        $ 815        $ 833        $ 876        $ 906    
  

 

 

 

Ratios of earnings to combined fixed charges and preferred stock dividends

     2.50        2.54        2.46        3.06        3.06        2.91        2.74    
  

 

 

 

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.