SEMPRA ENERGY

Table F (Unaudited)

Statement of Operations Data by Business Unit

Three Months Ended December 31, 2011

(Dollars in millions)

SDG&E

SoCalGas

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

$       968

$       1,040

$             90

$          463

$          162

$           (119)

$  2,604

Cost of Sales and Other Expenses

(589)

(824)

(108)

(348)

(108)

92

(1,885)

Litigation (Expense) Adjustment

(4)

(2)

-

(1)

(2)

2

(7)

Depreciation & Amortization

(106)

(85)

(15)

(26)

(13)

(3)

(248)

Equity Earnings Recorded Before Income Tax

-

-

-

13

-

-

13

Other Income (Expense), Net

24

4

(1)

1

4

12

44

Income (Loss) Before Interest & Tax ⁽¹⁾

293

133

(34)

102

43

(16)

521

Net Interest Expense ⁽²⁾

(39)

(17)

(1)

(14)

(9)

(38)

(118)

Income Tax (Expense) Benefit

(83)

(37)

29

(18)

(10)

22

(97)

Equity Earnings Recorded Net of Income Tax

-

-

-

7

-

-

7

Earnings Attributable to Noncontrolling Interests

(13)

-

-

(7)

-

(1)

(21)

Earnings (Losses)

$       158

$           79

$             (6)

$           70

$           24

$             (33)

$     292

Three Months Ended December 31, 2010

(Dollars in millions)

SDG&E

SoCalGas

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

$       804

$       1,030

$           293

$           88

$          157

$             (27)

$  2,345

Cost of Sales and Other Expenses

(525)

(832)

(217)

(59)

(110)

(4)

(1,747)

Litigation (Expense) Adjustment

(6)

11

(2)

-

-

12

15

Depreciation & Amortization

(98)

(79)

(18)

(12)

(13)

(4)

(224)

Equity (Losses) Earnings Recorded Before Income Tax

-

-

(10)

11

-

(27)

(26)

Other Income (Expense), Net

28

4

(1)

2

1

24

58

Income (Loss) Before Interest & Tax ⁽¹⁾

203

134

45

30

35

(26)

421

Net Interest (Expense) Income ⁽²⁾

(38)

(16)

3

(8)

(11)

(43)

(113)

Income Tax (Expense) Benefit

(42)

(44)

(5)

10

(6)

70

(17)

Equity Earnings Recorded Net of Income Tax

-

-

-

7

-

-

7

Earnings Attributable to Noncontrolling Interests

(18)

-

-

-

-

-

(18)

Earnings

$       105

$           74

$             43

$           39

$           18

$                1

$     280

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

SEMPRA ENERGY

Table F (Unaudited)

Statement of Operations Data by Business Unit

Year Ended December 31, 2011

(Dollars in millions)

SDG&E

SoCalGas

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

$     3,373

$       3,816

$           886

$       1,443

$          714

$           (196)

$    10,036

Cost of Sales and Other Expenses

(2,177)

(2,994)

(667)

(1,076)

(479)

116

(7,277)

Litigation (Expense) Adjustment

(19)

(5)

(4)

(2)

(8)

1

(37)

Depreciation & Amortization

(422)

(331)

(70)

(92)

(51)

(12)

(978)

Equity (Losses) Earnings Recorded Before Income Tax

-

-

(6)

43

-

(28)

9

Other Income, Net

79

13

-

297

  ⁽¹⁾

3

15

407

Income (Loss) Before Interest & Tax ⁽²⁾

834

499

139

613

179

(104)

2,160

Net Interest Expense ⁽³⁾

(147)

(69)

(5)

(46)

(38)

(142)

(447)

Income Tax (Expense) Benefit

(237)

(143)

3

(70)

(42)

123

(366)

Equity Earnings Recorded Net of Income Tax

-

-

-

52

-

-

52

Earnings Attributable to Noncontrolling Interests

(19)

-

-

(22)

-

(1)

(42)

Earnings (Losses)

$       431

$          287

$           137

$          527

$           99

$           (124)

$     1,357

Year Ended December 31, 2010

(Dollars in millions)

SDG&E

SoCalGas

Generation

Pipelines & Storage

LNG

Consolidating Adjustments, Parent & Other

Total

Revenues

$     3,049

$       3,822

$        1,172

$          350

$          711

$           (101)

$     9,003

Cost of Sales and Other Expenses

(1,993)

(3,007)

(866)

(246)

(519)

22

(6,609)

Litigation (Expense) Adjustment

(18)

10

(145)

(1)

(4)

(11)

(169)

Depreciation & Amortization

(381)

(309)

(65)

(44)

(51)

(17)

(867)

Equity (Losses) Earnings Recorded Before Income Tax

-

-

(12)

43

-

(323)

 ⁽⁴⁾

(292)

Other Income, Net

10

12

9

55

3

51

140

Income (Loss) Before Interest & Tax ⁽²⁾

667

528

93

157

140

(379)

1,206

Net Interest (Expense) Income ⁽³⁾

(141)

(66)

3

(21)

(47)

(158)

(430)

Income Tax (Expense) Benefit

(173)

(176)

7

(26)

(25)

291

(102)

Equity Earnings Recorded Net of Income Tax

-

-

-

49

-

-

49

Losses Attributable to Noncontrolling Interests

16

-

-

-

-

-

16

Earnings (Losses)

$       369

$          286

$           103

$          159

$           68

$           (246)

$        739

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

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