SEMPRA ENERGY

           Table F (Unaudited)

Statement of Operations Data by Business Unit

Three Months Ended June 30, 2011

(Dollars in millions)

SDG&E

SoCalGas

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

 $ 697 

 $ 876 

 $ 268 

 $ 445 

 $ 159 

 $ (23)

 $ 2,422 

Cost of Sales and Other Expenses

  (477)

  (690)

  (184)

  (335)

  (106)

  1 

  (1,791)

Litigation Expense

  (2)

  (1)

  (1)

  - 

  (2)

  - 

  (6)

Depreciation & Amortization

  (105)

  (82)

  (18)

  (26)

  (12)

  (5)

  (248)

Equity (Losses) Earnings Recorded Before Income Tax

  - 

  - 

  (1)

  10 

  - 

  (2)

  7 

Other Income, Net

  13 

  3 

  1 

  277 

  ⁽¹⁾

  1 

  13 

  308 

Income (Loss) Before Interest & Tax ⁽²⁾

  126 

  106 

  65 

  371 

  40 

  (16)

  692 

Net Interest Expense⁽³⁾

  (32)

  (19)

  (3)

  (12)

  (10)

  (33)

  (109)

Income Tax (Expense) Benefit

  (42)

  (28)

  (12)

  (22)

  (12)

  24 

  (92)

Equity Earnings Recorded Net of Income Tax

  - 

  - 

  - 

  8 

  - 

  - 

  8 

Losses (Earnings) Attributable to Noncontrolling Interests

  19 

  - 

  - 

  (8)

  - 

  1 

  12 

Earnings (Losses)

 $ 71 

 $ 59 

 $ 50 

 $ 337 

 $ 18 

 $ (24)

 $ 511 

Three Months Ended June 30, 2010

(Dollars in millions)

SDG&E

SoCalGas

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

 $ 692 

 $ 834 

 $ 268 

 $ 75 

 $ 166 

 $ (27)

 $ 2,008 

Cost of Sales and Other Expenses

  (458)

  (638)

  (197)

  (54)

  (123)

  12 

  (1,458)

Litigation Adjustment (Expense)

  7 

  (1)

  (2)

  (1)

  (1)

  (1)

  1 

Depreciation & Amortization

  (95)

  (77)

  (16)

  (10)

  (13)

  (4)

  (215)

Equity (Losses) Earnings Recorded Before Income Tax

  - 

  - 

  (1)

  12 

  - 

  (19)

  (8)

Other (Expense) Income, Net

  (16)

  2 

  6 

  (1)

  - 

  17 

  8 

Income (Loss) Before Interest & Tax ⁽²⁾

  130 

  120 

  58 

  21 

  29 

  (22)

  336 

Net Interest Expense ⁽³⁾

  (32)

  (17)

  - 

  (2)

  (12)

  (39)

  (102)

Income Tax (Expense) Benefit

  (44)

  (34)

  (6)

  (7)

  (4)

  36 

  (59)

Equity Earnings Recorded Net of Income Tax

  - 

  - 

  - 

  27 

  - 

  - 

  27 

Losses (Earnings) Attributable to Noncontrolling Interests

  21 

  - 

  - 

  - 

  - 

  (1)

  20 

Earnings (Losses)

 $ 75 

 $ 69 

 $ 52 

 $ 39 

 $ 13 

 $ (26)

 $ 222 

⁽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 efficiency of those operations.

⁽³⁾ 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

Six Months Ended June 30, 2011

(Dollars in millions)

SDG&E

SoCalGas

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

 $ 1,537 

 $ 1,932 

 $ 537 

 $ 554 

 $ 345 

 $ (49)

 $ 4,856 

Cost of Sales and Other Expenses

  (1,048)

  (1,546)

  (371)

  (404)

  (225)

  10 

  (3,584)

Litigation Expense

  (5)

  (1)

  (2)

  - 

  (4)

  (1)

  (13)

Depreciation & Amortization

  (208)

  (163)

  (37)

  (39)

  (25)

  (7)

  (479)

Equity Earnings (Losses) Recorded Before Income Tax

  - 

  - 

  - 

  19 

  - 

  (11)

  8 

Other Income, Net

  29 

  6 

  1 

  277 

  ⁽¹⁾

  3 

  35 

  351 

Income (Loss) Before Interest & Tax ⁽²⁾

  305 

  228 

  128 

  407 

  94 

  (23)

  1,139 

Net Interest Expense⁽³⁾

  (69)

  (36)

  - 

  (18)

  (20)

  (73)

  (216)

Income Tax (Expense) Benefit

  (91)

  (65)

  (34)

  (29)

  (23)

  41 

  (201)

Equity Earnings Recorded Net of Income Tax

  - 

  - 

  - 

  39 

  - 

  - 

  39 

Losses (Earnings) Attributable to Noncontrolling Interests

  15 

  - 

  - 

  (8)

  - 

  1 

  8 

Earnings (Losses)

 $ 160 

 $ 127 

 $ 94 

 $ 391 

 $ 51 

 $ (54)

 $ 769 

Six Months Ended June 30, 2010

(Dollars in millions)

SDG&E

SoCalGas

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

 $ 1,434 

 $ 2,016 

 $ 586 

 $ 185 

 $ 371 

 $ (50)

 $ 4,542 

Cost of Sales and Other Expenses

  (963)

  (1,611)

  (450)

  (132)

  (259)

  22 

  (3,393)

Litigation Expense

  - 

  (1)

  (141)

  (1)

  (2)

  (22)

  (167)

Depreciation & Amortization

  (187)

  (152)

  (31)

  (21)

  (25)

  (9)

  (425)

Equity (Losses) Earnings Recorded Before Income Tax

  - 

  - 

  (1)

  22 

  - 

  (14)

  7 

Other (Expense) Income, Net

  (16)

  6 

  8 

  (2)

  - 

  20 

  16 

Income (Loss) Before Interest & Tax ⁽²⁾

  268 

  258 

  (29)

  51 

  85 

  (53)

  580 

Net Interest Expense ⁽³⁾

  (64)

  (34)

  (2)

  (7)

  (24)

  (78)

  (209)

Income Tax (Expense) Benefit

  (75)

  (90)

  32 

  (13)

  (16)

  45 

  (117)

Equity Earnings Recorded Net of Income Tax

  - 

  - 

  - 

  46 

  - 

  - 

  46 

Losses (Earnings) Attributable to Noncontrolling Interests

  29 

  - 

  - 

  - 

  - 

  (1)

  28 

Earnings (Losses)

 $ 158 

 $ 134 

 $ 1 

 $ 77 

 $ 45 

 $ (87)

 $ 328 

⁽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 efficiency of those operations.

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