SEMPRA ENERGY

Table F (Unaudited)

Statement of Operations Data by Segment

Three Months Ended December 31, 2012

(Dollars in millions)

SDG&E

SoCalGas

Sempra South American Utilities

Sempra Mexico

Sempra Renewables

Sempra Natural Gas

Consolidating Adjustments, Parent & Other

Total

Revenues

$        988

$          954

$           380

$          170

$            19

$          170

$             (13)

$  2,668

Cost of Sales and Other Expenses

(660)

(772)

(291)

(112)

(9)

(160)

(20)

(2,024)

Litigation Expense

(5)

(1)

-

-

-

-

(2)

(8)

Depreciation & Amortization

(131)

(94)

(14)

(16)

(6)

(24)

(2)

(287)

Equity Earnings Recorded Before Income Tax

-

-

-

-

1

54

1

56

Other Income (Expense), Net

10

3

6

(1)

(1)

6

12

35

Income (Loss) Before Interest & Tax ⁽¹⁾

202

90

81

41

4

46

(24)

440

Net Interest Expense ⁽²⁾

(50)

(17)

(6)

(1)

(6)

(12)

(40)

(132)

Income Tax (Expense) Benefit

(39)

26

(21)

(12)

16

(14)

33

(11)

Equity Earnings Recorded Net of Income Tax

-

-

-

7

-

-

-

7

(Earnings) Losses Attributable to Noncontrolling Interests

(3)

-

(8)

-

-

(1)

1

(11)

Earnings (Losses)

$        110

$            99

$             46

$            35

$            14

$            19

$             (30)

$     293

Three Months Ended December 31, 2011

(Dollars in millions)

SDG&E

SoCalGas

Sempra South American Utilities

Sempra Mexico

Sempra Renewables

Sempra Natural Gas

Consolidating Adjustments, Parent & Other

Total

Revenues

$        968

$       1,040

$           374

$          173

$             5

$          292

$            (248)

$  2,604

Cost of Sales and Other Expenses

(589)

(824)

(294)

(57)

(7)

(334)

220

(1,885)

Litigation (Expense) Adjustment

(4)

(2)

(1)

(3)

-

-

3

(7)

Depreciation & Amortization

(106)

(85)

(13)

(16)

(2)

(24)

(1)

(247)

Equity Earnings (Losses) Recorded Before Income Tax

-

-

-

-

-

14

(1)

13

Other Income (Expense), Net

24

4

(1)

5

-

(1)

13

44

Income (Loss) Before Interest & Tax ⁽¹⁾

293

133

65

102

(4)

(53)

(14)

522

Net Interest Expense ⁽²⁾

(39)

(17)

(7)

(4)

(4)

(9)

(38)

(118)

Income Tax (Expense) Benefit

(83)

(37)

(12)

(25)

6

25

21

(105)

Equity Earnings Recorded Net of Income Tax

-

-

-

7

-

-

-

7

(Earnings) Losses Attributable to Noncontrolling Interests

(13)

-

(7)

-

-

1

(2)

(21)

Earnings (Losses)

$        158

$            79

$             39

$            80

$            (2)

$           (36)

$             (33)

$     285

⁽¹⁾ Management believes "Income (Loss) before Interest & Tax" is a useful measurement of our segments' 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 Segment

Year Ended December 31, 2012

(Dollars in millions)

SDG&E

SoCalGas

Sempra South American Utilities

Sempra Mexico

Sempra Renewables

Sempra Natural Gas

Consolidating Adjustments, Parent & Other

Total

Revenues

$     3,694

$       3,282

$         1,441

$          605

$            68

$          931

$            (374)

$      9,647

Cost of Sales and Other Expenses

(2,380)

(2,494)

(1,111)

(355)

(30)

(889)

287

(6,972)

Litigation Expense

(15)

(6)

-

(4)

-

-

(1)

(26)

Depreciation & Amortization

(490)

(362)

(56)

(62)

(16)

(93)

(11)

(1,090)

Equity Losses Recorded Before Income Tax

-

-

-

-

(6)

(312)

⁽¹⁾

(1)

(319)

Other Income (Expense), Net

69

17

13

16

(2)

9

50

172

$           -

Income (Loss) Before Interest & Tax ⁽²⁾

878

437

287

200

14

(354)

(50)

1,412

Net Interest Expense ⁽³⁾

(178)

(69)

(17)

(6)

(16)

(43)

(146)

(475)

Income Tax (Expense) Benefit

(190)

(79)

(78)

(73)

63

157

141

(59)

Equity Earnings Recorded Net of Income Tax

-

-

-

36

-

-

-

36

Earnings Attributable to Noncontrolling Interests

(26)

-

(28)

-

-

(1)

-

(55)

Earnings (Losses)

$        484

$          289

$           164

$          157

$            61

$         (241)

$             (55)

$        859

Year Ended December 31, 2011

(Dollars in millions)

SDG&E

SoCalGas

Sempra South American Utilities

Sempra Mexico

Sempra Renewables

Sempra Natural Gas

Consolidating Adjustments, Parent & Other

Total

Revenues

$     3,373

$       3,816

$         1,080

$          736

$            22

$       1,632

$            (623)

$    10,036

Cost of Sales and Other Expenses

(2,177)

(2,994)

(859)

(433)

(18)

(1,336)

540

(7,277)

Litigation (Expense) Adjustment

(19)

(5)

(1)

(9)

-

(5)

2

(37)

Depreciation & Amortization

(422)

(331)

(40)

(63)

(6)

(103)

(11)

(976)

Equity (Losses) Earnings Recorded Before Income Tax

-

-

-

-

(6)

43

(28)

9

Other Income (Expense), Net

79

13

299

 ⁽⁴⁾

(13)

-

1

28

407

Income (Loss) Before Interest & Tax ⁽²⁾

834

499

479

218

(8)

232

(92)

2,162

Net Interest Expense ⁽³⁾

(147)

(69)

(12)

(18)

(13)

(46)

(142)

(447)

Income Tax (Expense) Benefit

(237)

(143)

(42)

(37)

28

(72)

109

(394)

Equity Earnings Recorded Net of Income Tax

-

-

23

29

-

-

-

52

(Earnings) Losses Attributable to Noncontrolling Interests

(19)

-

(23)

-

-

1

(1)

(42)

Earnings (Losses)

$        431

$          287

$           425

$          192

$             7

$          115

$            (126)

$     1,331

⁽¹⁾ Includes Rockies Express Pipeline LLC impairment charge of $400 million, partially offset by a $41 million Kinder Morgan receipt.

⁽²⁾ Management believes "Income (Loss) before Interest & Tax" is a useful measurement of our segments' 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.

⁽⁴⁾ Includes gain of $277 million related to remeasurement of equity method investments.