EXHIBIT 12.2
PACIFIC GAS AND ELECTRIC COMPANY
A DEBTOR-IN-POSSESSION
COMPUTATION OF RATIOS OF EARNINGS TO COMBINED
FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
|
|
Three |
Six |
|
||||
|
------------- |
-------------- |
-------------------------------------------------------------- |
|||||
|
2002 |
2002 |
2001 |
2000 |
1999 |
1998 |
1997 |
|
|
------------- |
-------------- |
-------------------------------------------------------------- |
|||||
|
Earnings: |
|||||||
|
Net income (loss) |
$ 469 |
$ 1,065 |
$1,015 |
$(3,483) |
$ 788 |
$ 729 |
$ 768 |
|
Adjustments for minority interest in |
|
|
|
|
|
|
|
|
Income taxes provision (benefit) |
325 |
731 |
596 |
(2,154) |
648 |
629 |
609 |
|
Net fixed charges |
293 |
569 |
1,019 |
648 |
637 |
673 |
628 |
|
Total Earnings (Loss) |
1,087 |
2,365 |
2,630 |
(4,989) |
2,073 |
2,031 |
2,005 |
|
Fixed Charges: |
|||||||
|
Interest on short-term borrowings |
|
|
|
|
|
|
|
|
Interest on capital leases |
- |
1 |
2 |
2 |
3 |
2 |
2 |
|
AFUDC debt |
4 |
8 |
12 |
6 |
7 |
12 |
17 |
|
Earnings required to cover the preferred |
|
|
|
|
|
|
|
|
Total Fixed Charges |
293 |
569 |
1,019 |
648 |
638 |
673 |
629 |
|
Preferred Stock Dividends: |
|||||||
|
Tax deductible dividends |
2 |
4 |
9 |
9 |
9 |
9 |
10 |
|
Pretax earnings required to cover |
|
|
|
|
|
|
|
|
Total Preferred Stock Dividends |
9 |
19 |
36 |
36 |
36 |
40 |
49 |
|
Total Combined Fixed Charges and |
|
|
|
|
|
|
|
|
Ratios of Earnings (Loss) to |
|
|
|
|
|
|
|
(1)
The ratio of earnings to fixed charges indicates a deficiency of less than one-to-one coverage aggregating $5,673 million.