SEMPRA ENERGY

           Table F (Unaudited)

Statement of Operations Data by Business Unit

Three Months Ended September 30, 2011

(Dollars in millions)

SDG&E

SoCalGas

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

 $ 868 

 $ 844 

 $ 259 

 $ 426 

 $ 207 

 $ (28)

 $ 2,576 

Cost of Sales and Other Expenses

  (540)

  (624)

  (188)

  (324)

  (146)

  14 

  (1,808)

Litigation Expense

  (10)

  (2)

  (2)

  (1)

  (2)

  - 

  (17)

Depreciation & Amortization

  (108)

  (83)

  (18)

  (27)

  (13)

  (2)

  (251)

Equity (Losses) Earnings Recorded Before Income Tax

  - 

  - 

  (6)

  11 

  - 

  (17)

  (12)

Other Income (Expense), Net

  26 

  3 

  - 

  19 

  (4)

  (32)

  12 

Income (Loss) Before Interest & Tax ⁽¹⁾

  236 

  138 

  45 

  104 

  42 

  (65)

  500 

Net Interest Expense ⁽²⁾

  (39)

  (16)

  (4)

  (14)

  (9)

  (31)

  (113)

Income Tax (Expense) Benefit

  (63)

  (41)

  8 

  (23)

  (9)

  60 

  (68)

Equity Earnings Recorded Net of Income Tax

  - 

  - 

  - 

  6 

  - 

  - 

  6 

Earnings Attributable to Noncontrolling Interests

  (21)

  - 

  - 

  (7)

  - 

  (1)

  (29)

Earnings (Losses)

 $ 113 

 $ 81 

 $ 49 

 $ 66 

 $ 24 

 $ (37)

 $ 296 

Three Months Ended September 30, 2010

(Dollars in millions)

SDG&E

SoCalGas

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

 $ 811 

 $ 776 

 $ 293 

 $ 77 

 $ 183 

 $ (24)

 $ 2,116 

Cost of Sales and Other Expenses

  (505)

  (564)

  (199)

  (55)

  (150)

  4 

  (1,469)

Litigation Expense

  (12)

  - 

  (2)

  - 

  (2)

  (1)

  (17)

Depreciation & Amortization

  (96)

  (78)

  (16)

  (11)

  (13)

  (4)

  (218)

Equity (Losses) Earnings Recorded Before Income Tax

  - 

  - 

  (1)

  10 

  - 

  (282)

⁽³⁾

  (273)

Other (Expense) Income, Net

  (2)

  2 

  2 

  55 

  2 

  7 

  66 

Income (Loss) Before Interest & Tax ⁽¹⁾

  196 

  136 

  77 

  76 

  20 

  (300)

  205 

Net Interest Expense ⁽²⁾

  (39)

  (16)

  2 

  (6)

  (12)

  (37)

  (108)

Income Tax (Expense) Benefit

  (56)

  (42)

  (20)

  (23)

  (3)

  176 

  32 

Equity Losses Recorded Net of Income Tax

  - 

  - 

  - 

  (4)

  - 

  - 

  (4)

Losses Attributable to Noncontrolling Interests

  5 

  - 

  - 

  - 

  - 

  1 

  6 

Earnings (Losses)

 $ 106 

 $ 78 

 $ 59 

 $ 43 

 $ 5 

 $ (160)

 $ 131 

⁽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 $305 million related to the write-down of our investment in RBS Sempra Commodities.

         SEMPRA ENERGY

           Table F (Unaudited)

Statement of Operations Data by Business Unit

Nine Months Ended September 30, 2011

(Dollars in millions)

SDG&E

SoCalGas

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

 $ 2,405 

 $ 2,776 

 $ 796 

 $ 980 

 $ 552 

 $ (77)

 $ 7,432 

Cost of Sales and Other Expenses

  (1,588)

  (2,170)

  (559)

  (728)

  (371)

  24 

  (5,392)

Litigation Expense

  (15)

  (3)

  (4)

  (1)

  (6)

  (1)

  (30)

Depreciation & Amortization

  (316)

  (246)

  (55)

  (66)

  (38)

  (9)

  (730)

Equity Earnings (Losses) Recorded Before Income Tax

  - 

  - 

  (6)

  30 

  - 

  (28)

  (4)

Other Income (Expense), Net

  55 

  9 

  1 

  296 

⁽¹⁾

  (1)

  3 

  363 

Income (Loss) Before Interest & Tax ⁽²⁾

  541 

  366 

  173 

  511 

  136 

  (88)

  1,639 

Net Interest Expense ⁽³⁾

  (108)

  (52)

  (4)

  (32)

  (29)

  (104)

  (329)

Income Tax (Expense) Benefit

  (154)

  (106)

  (26)

  (52)

  (32)

  101 

  (269)

Equity Earnings Recorded Net of Income Tax

  - 

  - 

  - 

  45 

  - 

  - 

  45 

Earnings Attributable to Noncontrolling Interests

  (6)

  - 

  - 

  (15)

  - 

  - 

  (21)

Earnings (Losses)

 $ 273 

 $ 208 

 $ 143 

 $ 457 

 $ 75 

 $ (91)

 $ 1,065 

Nine Months Ended September 30, 2010

(Dollars in millions)

SDG&E

SoCalGas

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

 $ 2,245 

 $ 2,792 

 $ 879 

 $ 262 

 $ 554 

 $ (74)

 $ 6,658 

Cost of Sales and Other Expenses

  (1,468)

  (2,175)

  (649)

  (187)

  (409)

  26 

  (4,862)

Litigation Expense

  (12)

  (1)

  (143)

  (1)

  (4)

  (23)

  (184)

Depreciation & Amortization

  (283)

  (230)

  (47)

  (32)

  (38)

  (13)

  (643)

Equity (Losses) Earnings Recorded Before Income Tax

  - 

  - 

  (2)

  32 

  - 

  (296)

  (266)

Other (Expense) Income, Net

  (18)

  8 

  10 

  53 

  2 

  27 

  82 

Income (Loss) Before Interest & Tax ⁽²⁾

  464 

  394 

  48 

  127 

  105 

  (353)

  785 

Net Interest Expense ⁽³⁾

  (103)

  (50)

  - 

  (13)

  (36)

  (115)

  (317)

Income Tax (Expense) Benefit

  (131)

  (132)

  12 

  (36)

  (19)

  221 

  (85)

Equity Earnings Recorded Net of Income Tax

  - 

  - 

  - 

  42 

  - 

  - 

  42 

Losses Attributable to Noncontrolling Interests

  34 

  - 

  - 

  - 

  - 

  - 

  34 

Earnings (Losses)

 $ 264 

 $ 212 

 $ 60 

 $ 120 

 $ 50 

 $ (247)

 $ 459 

⁽¹⁾ Includes gain of $277 million related to remeasurement of equity method investments.

⁽²⁾ 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 effieciency of those operations.

⁽³⁾ Net Interest Expense includes Interest Income, Interest Expense and Preferred Dividends of Subsidiaries.

⁽⁴⁾ Includes $305 million related to the write-down of our investment in RBS Sempra Commodities.