SEMPRA ENERGY

Table F (Unaudited)

Statement of Operations Data by Business Unit

Three Months Ended September 30, 2010

(Dollars in millions)

SDG&E

SoCalGas

Commodities

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

$ 811

$ 776

$ 24

$ 269

$ 77

$ 183

$ (24)

$ 2,116

Cost of Sales and Other Expenses

(505)

(564)

(28)

(180)

(55)

(150)

13

(1,469)

Litigation Expense

(12)

-

-

(2)

-

(2)

(1)

(17)

Depreciation & Amortization

(96)

(78)

-

(16)

(11)

(13)

(4)

(218)

Equity Earnings (Losses) Recorded Before Income Tax

-

-

(281)

(1)

10

-

(1)

(273)

Other Income (Expense), Net

(2)

2

-

2

55

2

7

66

Income (Loss) Before Interest & Tax (1)

196

136

(285)

72

76

20

(10)

205

Net Interest (Expense) Income (2)

(39)

(16)

4

2

(6)

(12)

(41)

(108)

Income Tax (Expense) Benefit

(56)

(42)

147

(18)

(23)

(3)

27

32

Equity Losses Recorded Net of Income Tax

-

-

-

-

(4)

-

-

(4)

Losses Attributable to Noncontrolling Interests

5

-

-

-

-

-

1

6

Earnings (Losses)

$ 106

$ 78

$ (134)

$ 56

$ 43

$ 5

$ (23)

$ 131

Three Months Ended September 30, 2009

(Dollars in millions)

SDG&E

SoCalGas

Commodities

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

$ 773

$ 662

$ 24

$ 250

$ 98

$ 68

$ (22)

$ 1,853

Cost of Sales and Other Expenses

(518)

(457)

(23)

(167)

(73)

(60)

(2)

(1,300)

Litigation Expense

(2)

-

-

-

(1)

-

-

(3)

Depreciation & Amortization

(81)

(73)

-

(14)

(13)

(10)

(5)

(196)

Equity Earnings (Losses) Recorded Before Income Tax

-

-

105

4

18

-

(4)

123

Other Income (Expense), Net

1

(1)

-

(1)

-

-

25

24

Income (Loss) Before Interest & Tax (1)

173

131

106

72

29

(2)

(8)

501

Net Interest (Expense) Income (2)

(30)

(15)

(1)

1

(4)

(8)

(36)

(93)

Income Tax (Expense) Benefit

(53)

(42)

(30)

(30)

9

10

8

(128)

Equity Earnings Recorded Net of Income Tax

-

-

-

-

20

-

-

20

(Earnings) Losses Attributable to Noncontrolling Interests

18

-

-

-

-

-

(1)

17

Earnings (Losses)

$ 108

$ 74

$ 75

$ 43

$ 54

$ -

$ (37)

$ 317

(1) Management believes "Income (Loss) before Interest & Tax" is a useful measurement of our business units' performance because it can be used to evaluate the effectiveness of our operations exclusive of interest and income tax, neither of which is directly relevant to the efficiency of those operations.

(2) Net Interest Expense includes Interest Income, Interest Expense and Preferred Dividends of Subsidiaries.

SEMPRA ENERGY

Table F (Unaudited)

Statement of Operations Data by Business Unit

Nine Months Ended September 30, 2010

(Dollars in millions)

SDG&E

SoCalGas

Commodities

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

$ 2,245

$ 2,792

$ 73

$ 806

$ 262

$ 554

$ (74)

$ 6,658

Cost of Sales and Other Expenses

(1,468)

(2,175)

(73)

(591)

(187)

(409)

41

(4,862)

Litigation Expense

(12)

(1)

(20)

(143)

(1)

(4)

(3)

(184)

Depreciation & Amortization

(283)

(230)

-

(47)

(32)

(38)

(13)

(643)

Equity Earnings (Losses) Recorded Before Income Tax

-

-

(290)

(2)

32

-

(6)

(266)

Other Income (Expense), Net

(18)

8

1

9

53

2

27

82

Income (Loss) Before Interest & Tax (1)

464

394

(309)

32

127

105

(28)

785

Net Interest (Expense) Income (2)

(103)

(50)

3

-

(13)

(36)

(118)

(317)

Income Tax (Expense) Benefit

(131)

(132)

167

19

(36)

(19)

47

(85)

Equity Earnings Recorded Net of Income Tax

-

-

-

-

42

-

-

42

Losses Attributable to Noncontrolling Interests

34

-

-

-

-

-

-

34

Earnings (Losses)

$ 264

$ 212

$ (139)

$ 51

$ 120

$ 50

$ (99)

$ 459

Nine Months Ended September 30, 2009

(Dollars in millions)

SDG&E

SoCalGas

Commodities

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

$ 2,136

$ 2,276

$ 50

$ 792

$ 328

$ 125

$ (57)

$ 5,650

Cost of Sales and Other Expenses

(1,443)

(1,696)

(49)

(551)

(376)

(3)

(141)

(9)

(4,265)

Litigation Adjustment (Expense)

6

(2)

-

-

(2)

(1)

(1)

-

Depreciation & Amortization

(239)

(220)

-

(43)

(32)

(23)

(11)

(568)

Equity Earnings (Losses) Recorded Before Income Tax

-

-

384

(2)

39

-

(10)

411

Other Income, Net

45

4

-

-

-

1

47

97

Income (Loss) Before Interest & Tax (1)

505

362

385

196

(43)

(39)

(41)

1,325

Net Interest Expense (2)

(78)

(49)

(7)

(1)

(10)

(12)

(91)

(248)

Income Tax (Expense) Benefit

(141)

(115)

(104)

(76)

26

32

51

(327)

Equity Earnings Recorded Net of Income Tax

-

-

-

-

59

-

-

59

(Earnings) Losses Attributable to Noncontrolling Interests

(9)

-

-

-

32

-

(1)

22

Earnings (Losses)

$ 277

$ 198

$ 274

$ 119

$ 64

$ (19)

$ (82)

$ 831

(1) Management believes "Income (Loss) before Interest & Tax" is a useful measurement of our business units' performance because it can be used to evaluate the effectiveness of our operations exclusive of interest and income tax, neither of which is directly relevant to the efficiency of those operations.

(2) Net Interest Expense includes Interest Income, Interest Expense and Preferred Dividends of Subsidiaries.

(3) Includes $132 million write-off of long-lived assets.