Attached files
file | filename |
---|---|
EX-99.1 - EXHIBIT 99.1 - SEMPRA ENERGY | ex99_1x20161231.htm |
8-K - FORM 8-K - SEMPRA ENERGY | sre8k20170228.htm |
Exhibit 99.2 | |||||||||||||||||||||||||||||||||
SEMPRA ENERGY | |||||||||||||||||||||||||||||||||
Table F (Unaudited) | |||||||||||||||||||||||||||||||||
STATEMENT OF OPERATIONS DATA BY SEGMENT | |||||||||||||||||||||||||||||||||
Three months ended December 31, 2016 | |||||||||||||||||||||||||||||||||
(Dollars in millions) | SDG&E | SoCalGas | Sempra South American Utilities | Sempra Mexico | Sempra Renewables | Sempra LNG & Midstream | Consolidating Adjustments, Parent & Other | Total | |||||||||||||||||||||||||
Revenues | $ | 1,061 | $ | 1,135 | $ | 386 | $ | 244 | $ | 9 | $ | 124 | $ | (89 | ) | $ | 2,870 | ||||||||||||||||
Cost of sales and other expenses | (632 | ) | (779 | ) | (318 | ) | (124 | ) | (16 | ) | (127 | ) | 58 | (1,938 | ) | ||||||||||||||||||
Depreciation and amortization | (168 | ) | (121 | ) | (8 | ) | (30 | ) | (2 | ) | (10 | ) | (3 | ) | (342 | ) | |||||||||||||||||
Adjustment to impairment losses | — | 1 | — | — | — | — | — | 1 | |||||||||||||||||||||||||
(Loss) gain on sale of assets | — | — | (1 | ) | — | 4 | — | — | 3 | ||||||||||||||||||||||||
Equity earnings (losses), before income tax | — | — | — | — | 4 | (2 | ) | — | 2 | ||||||||||||||||||||||||
Other income (expense), net | 12 | 8 | 11 | 6 | 1 | 1 | (5 | ) | 34 | ||||||||||||||||||||||||
Income (loss) before interest and tax (1) | 273 | 244 | 70 | 96 | — | (14 | ) | (39 | ) | 630 | |||||||||||||||||||||||
Net interest (expense) income (2) | (50 | ) | (25 | ) | (3 | ) | 1 | (1 | ) | 9 | (56 | ) | (125 | ) | |||||||||||||||||||
Income tax (expense) benefit | (76 | ) | (68 | ) | (34 | ) | (18 | ) | 9 | 3 | 79 | (105 | ) | ||||||||||||||||||||
Equity earnings, net of income tax | — | — | — | 9 | — | — | — | 9 | |||||||||||||||||||||||||
Losses (earnings) attributable to noncontrolling interests | 4 | — | (4 | ) | (32 | ) | 4 | (1 | ) | (1 | ) | (30 | ) | ||||||||||||||||||||
Earnings (losses) | $ | 151 | $ | 151 | $ | 29 | $ | 56 | $ | 12 | $ | (3 | ) | $ | (17 | ) | $ | 379 | |||||||||||||||
Three months ended December 31, 2015 | |||||||||||||||||||||||||||||||||
(Dollars in millions) | SDG&E | SoCalGas | Sempra South American Utilities | Sempra Mexico | Sempra Renewables | Sempra LNG & Midstream | Consolidating Adjustments, Parent & Other | Total | |||||||||||||||||||||||||
Revenues | $ | 1,051 | $ | 1,041 | $ | 393 | $ | 161 | $ | 6 | $ | 141 | $ | (92 | ) | $ | 2,701 | ||||||||||||||||
Cost of sales and other expenses | (649 | ) | (706 | ) | (309 | ) | (101 | ) | (15 | ) | (153 | ) | 61 | (1,872 | ) | ||||||||||||||||||
Depreciation and amortization | (158 | ) | (119 | ) | (13 | ) | (18 | ) | (1 | ) | (13 | ) | (3 | ) | (325 | ) | |||||||||||||||||
Impairment losses | — | (9 | ) | — | — | — | — | — | (9 | ) | |||||||||||||||||||||||
Plant closure adjustment | 5 | — | — | — | — | — | — | 5 | |||||||||||||||||||||||||
Gain on sale of asset | — | — | — | — | 8 | — | — | 8 | |||||||||||||||||||||||||
Equity earnings (losses), before income tax | — | — | — | — | 4 | 25 | (4 | ) | 25 | ||||||||||||||||||||||||
Other income, net | 10 | 5 | 4 | 9 | 1 | — | 9 | 38 | |||||||||||||||||||||||||
Income (loss) before interest and tax (1) | 259 | 212 | 75 | 51 | 3 | — | (29 | ) | 571 | ||||||||||||||||||||||||
Net interest (expense) income (2) | (49 | ) | (22 | ) | (5 | ) | (3 | ) | 1 | — | (61 | ) | (139 | ) | |||||||||||||||||||
Income tax (expense) benefit | (67 | ) | (47 | ) | (17 | ) | (4 | ) | 12 | 1 | 57 | (65 | ) | ||||||||||||||||||||
Equity earnings, net of income tax | — | — | — | 21 | — | — | — | 21 | |||||||||||||||||||||||||
Losses (earnings) attributable to noncontrolling interests | 1 | — | (7 | ) | (12 | ) | — | — | (1 | ) | (19 | ) | |||||||||||||||||||||
Earnings (losses) | $ | 144 | $ | 143 | $ | 46 | $ | 53 | $ | 16 | $ | 1 | $ | (34 | ) | $ | 369 | ||||||||||||||||
(1) | Management believes Income (Loss) Before Interest and 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) | Includes interest income, interest expense and preferred dividends of subsidiary. |
SEMPRA ENERGY | |||||||||||||||||||||||||||||||||
Table F (Unaudited) | |||||||||||||||||||||||||||||||||
STATEMENT OF OPERATIONS DATA BY SEGMENT | |||||||||||||||||||||||||||||||||
Year ended December 31, 2016 | |||||||||||||||||||||||||||||||||
(Dollars in millions) | SDG&E | SoCalGas | Sempra South American Utilities | Sempra Mexico | Sempra Renewables | Sempra LNG & Midstream | Consolidating Adjustments, Parent & Other | Total | |||||||||||||||||||||||||
Revenues | $ | 4,253 | $ | 3,471 | $ | 1,556 | $ | 725 | $ | 34 | $ | 508 | $ | (364 | ) | $ | 10,183 | ||||||||||||||||
Cost of sales and other expenses | (2,617 | ) | (2,416 | ) | (1,255 | ) | (413 | ) | (56 | ) | (780 | ) | 287 | (7,250 | ) | ||||||||||||||||||
Depreciation and amortization | (646 | ) | (476 | ) | (49 | ) | (77 | ) | (6 | ) | (47 | ) | (11 | ) | (1,312 | ) | |||||||||||||||||
Impairment losses | — | (22 | ) | — | (131 | ) | — | — | — | (153 | ) | ||||||||||||||||||||||
Gain on sale of assets | — | — | — | — | 4 | 130 | — | 134 | |||||||||||||||||||||||||
Equity earnings (losses), before income tax | — | — | — | — | 34 | (28 | ) | — | 6 | ||||||||||||||||||||||||
Remeasurement of equity method investment | — | — | — | 617 | — | — | — | 617 | |||||||||||||||||||||||||
Other income (expense), net | 50 | 32 | 21 | (5 | ) | 2 | 3 | 29 | 132 | ||||||||||||||||||||||||
Income (loss) before interest and tax (1) | 1,040 | 589 | 273 | 716 | 12 | (214 | ) | (59 | ) | 2,357 | |||||||||||||||||||||||
Net interest (expense) income (2) | (195 | ) | (97 | ) | (17 | ) | (7 | ) | 1 | 28 | (241 | ) | (528 | ) | |||||||||||||||||||
Income tax (expense) benefit | (280 | ) | (143 | ) | (80 | ) | (188 | ) | 38 | 80 | 184 | (389 | ) | ||||||||||||||||||||
Equity earnings, net of income tax | — | — | 3 | 75 | — | — | — | 78 | |||||||||||||||||||||||||
Losses (earnings) attributable to noncontrolling interests | 5 | — | (23 | ) | (133 | ) | 4 | (1 | ) | — | (148 | ) | |||||||||||||||||||||
Earnings (losses) | $ | 570 | $ | 349 | $ | 156 | $ | 463 | $ | 55 | $ | (107 | ) | $ | (116 | ) | $ | 1,370 | |||||||||||||||
Year ended December 31, 2015 | |||||||||||||||||||||||||||||||||
(Dollars in millions) | SDG&E | SoCalGas | Sempra South American Utilities | Sempra Mexico | Sempra Renewables | Sempra LNG & Midstream | Consolidating Adjustments, Parent & Other | Total | |||||||||||||||||||||||||
Revenues | $ | 4,219 | $ | 3,489 | $ | 1,544 | $ | 669 | $ | 36 | $ | 653 | $ | (379 | ) | $ | 10,231 | ||||||||||||||||
Cost of sales and other expenses | (2,583 | ) | (2,411 | ) | (1,232 | ) | (415 | ) | (51 | ) | (681 | ) | 311 | (7,062 | ) | ||||||||||||||||||
Depreciation and amortization | (604 | ) | (461 | ) | (50 | ) | (70 | ) | (6 | ) | (49 | ) | (10 | ) | (1,250 | ) | |||||||||||||||||
Impairment losses | — | (9 | ) | — | — | — | — | — | (9 | ) | |||||||||||||||||||||||
Plant closure adjustment | 26 | — | — | — | — | — | — | 26 | |||||||||||||||||||||||||
Gain on sale of assets | — | — | 1 | — | 8 | 61 | — | 70 | |||||||||||||||||||||||||
Equity earnings (losses), before income tax | — | — | — | — | 24 | 84 | (4 | ) | 104 | ||||||||||||||||||||||||
Other income, net | 36 | 30 | 22 | 20 | 2 | — | 16 | 126 | |||||||||||||||||||||||||
Income (loss) before interest and tax (1) | 1,094 | 638 | 285 | 204 | 13 | 68 | (66 | ) | 2,236 | ||||||||||||||||||||||||
Net interest (expense) income (2) | (204 | ) | (81 | ) | (13 | ) | (16 | ) | 1 | 3 | (223 | ) | (533 | ) | |||||||||||||||||||
Income tax (expense) benefit | (284 | ) | (138 | ) | (67 | ) | (11 | ) | 49 | (28 | ) | 138 | (341 | ) | |||||||||||||||||||
Equity (losses) earnings, net of income tax | — | — | (4 | ) | 89 | — | — | — | 85 | ||||||||||||||||||||||||
(Earnings) losses attributable to noncontrolling interests | (19 | ) | — | (26 | ) | (53 | ) | — | 1 | (1 | ) | (98 | ) | ||||||||||||||||||||
Earnings (losses) | $ | 587 | $ | 419 | $ | 175 | $ | 213 | $ | 63 | $ | 44 | $ | (152 | ) | $ | 1,349 | ||||||||||||||||
(1) | Management believes Income (Loss) Before Interest and 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) | Includes interest income, interest expense and preferred dividends of subsidiary. |