| SEMPRA |
|---|
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|---|
| (Dollars in millions, except per share amounts; shares in thousands) |
|---|
| Three months ended September 30, | Nine months ended September 30, |
|---|
| 2024 | 2023 | 2024 | 2023 |
|---|
| (unaudited) |
|---|
| REVENUES |
|---|
| Utilities: |
|---|
| Natural gas | $1,195 | $1,488 | $4,798 | $7,560 |
|---|
| Electric | 1,069 | 1,250 | 3,269 | 3,331 |
|---|
| Energy-related businesses | 512 | 596 | 1,360 | 2,338 |
|---|
| Total revenues | 2,776 | 3,334 | 9,427 | 13,229 |
|---|
| EXPENSES AND OTHER INCOME |
|---|
| Utilities: |
|---|
| Cost of natural gas | (99) | (260) | (790) | (3,254) |
|---|
| Cost of electric fuel and purchased power | 18 | (183) | (227) | (385) |
|---|
| Energy-related businesses cost of sales | (134) | (163) | (297) | (437) |
|---|
| Operation and maintenance | (1,326) | (1,383) | (3,871) | (3,958) |
|---|
| Depreciation and amortization | (614) | (563) | (1,811) | (1,651) |
|---|
| Franchise fees and other taxes | (175) | (169) | (515) | (509) |
|---|
| Other income, net | 65 | 3 | 194 | 75 |
|---|
| Interest income | 17 | 19 | 47 | 60 |
|---|
| Interest expense | (328) | (312) | (944) | (995) |
|---|
| Income before income taxes and equity earnings | 200 | 323 | 1,213 | 2,175 |
|---|
| Income tax benefit (expense) | 105 | 52 | 63 | (499) |
|---|
| Equity earnings | 454 | 479 | 1,235 | 1,086 |
|---|
| Net income | 759 | 854 | 2,511 | 2,762 |
|---|
| Earnings attributable to noncontrolling interests | (110) | (122) | (325) | (435) |
|---|
| Preferred dividends | (11) | (11) | (33) | (33) |
|---|
| Preferred dividends of subsidiary | — | — | (1) | (1) |
|---|
| Earnings attributable to common shares | $638 | $721 | $2,152 | $2,293 |
|---|
| Basic EPS: |
|---|
| Earnings | $1.01 | $1.14 | $3.40 | $3.64 |
|---|
| Weighted-average common shares outstanding | 633,752 | 630,036 | 633,342 | 629,963 |
|---|
| Diluted EPS: |
|---|
| Earnings | $1.00 | $1.14 | $3.38 | $3.63 |
|---|
| Weighted-average common shares outstanding | 638,061 | 632,324 | 636,566 | 632,231 |
|---|
| SEMPRA |
|---|
| CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
|---|
| (Dollars in millions) |
|---|
| Sempra shareholders’ equity |
|---|
| Pretaxamount | Income taxbenefit (expense) | Net-of-taxamount | Noncontrollinginterests (after tax) | Total |
|---|
| (unaudited) |
|---|
| Three months ended September 30, 2024 and 2023 |
|---|
| 2024: |
|---|
| Net income | $544 | $105 | $649 | $110 | $759 |
|---|
| Other comprehensive income (loss): |
|---|
| Foreign currency translation adjustments | (12) | — | (12) | (5) | (17) |
|---|
| Financial instruments | (74) | 20 | (54) | (171) | (225) |
|---|
| Pension and other postretirement benefits | 3 | (1) | 2 | — | 2 |
|---|
| Total other comprehensive loss | (83) | 19 | (64) | (176) | (240) |
|---|
| Comprehensive income (loss) | $461 | $124 | $585 | $(66) | $519 |
|---|
| 2023: |
|---|
| Net income | $680 | $52 | $732 | $122 | $854 |
|---|
| Other comprehensive income (loss): |
|---|
| Foreign currency translation adjustments | (5) | — | (5) | (2) | (7) |
|---|
| Financial instruments | 150 | (39) | 111 | 204 | 315 |
|---|
| Pension and other postretirement benefits | 2 | (1) | 1 | — | 1 |
|---|
| Total other comprehensive income | 147 | (40) | 107 | 202 | 309 |
|---|
| Comprehensive income | $827 | $12 | $839 | $324 | $1,163 |
|---|
| Nine months ended September 30, 2024 and 2023 |
|---|
| 2024: |
|---|
| Net income | $2,123 | $63 | $2,186 | $325 | $2,511 |
|---|
| Other comprehensive income (loss): |
|---|
| Foreign currency translation adjustments | (25) | — | (25) | (11) | (36) |
|---|
| Financial instruments | (26) | 4 | (22) | (2) | (24) |
|---|
| Pension and other postretirement benefits | 16 | (4) | 12 | — | 12 |
|---|
| Total other comprehensive loss | (35) | — | (35) | (13) | (48) |
|---|
| Comprehensive income | 2,088 | 63 | 2,151 | 312 | 2,463 |
|---|
| Preferred dividends of subsidiary | (1) | — | (1) | — | (1) |
|---|
| Comprehensive income, after preferred dividends of subsidiary | $2,087 | $63 | $2,150 | $312 | $2,462 |
|---|
| 2023: |
|---|
| Net income | $2,826 | $(499) | $2,327 | $435 | $2,762 |
|---|
| Other comprehensive income (loss): |
|---|
| Foreign currency translation adjustments | 16 | — | 16 | 6 | 22 |
|---|
| Financial instruments | 158 | (43) | 115 | 206 | 321 |
|---|
| Pension and other postretirement benefits | (8) | (2) | (10) | — | (10) |
|---|
| Total other comprehensive income | 166 | (45) | 121 | 212 | 333 |
|---|
| Comprehensive income | 2,992 | (544) | 2,448 | 647 | 3,095 |
|---|
| Preferred dividends of subsidiary | (1) | — | (1) | — | (1) |
|---|
| Comprehensive income, after preferred dividends of subsidiary | $2,991 | $(544) | $2,447 | $647 | $3,094 |
|---|
| SEMPRA |
|---|
| CONDENSED CONSOLIDATED BALANCE SHEETS |
|---|
| (Dollars in millions) |
|---|
| September 30, | December 31, |
|---|
| 2024 | 2023(1) |
| (unaudited) |
|---|
| ASSETS |
|---|
| Current assets: |
|---|
| Cash and cash equivalents | $560 | $236 |
|---|
| Restricted cash | 22 | 49 |
|---|
| Accounts receivable – trade, net | 1,716 | 2,151 |
|---|
| Accounts receivable – other, net | 422 | 561 |
|---|
| Due from unconsolidated affiliates | 14 | 31 |
|---|
| Income taxes receivable | 152 | 94 |
|---|
| Inventories | 519 | 482 |
|---|
| Prepaid expenses | 314 | 273 |
|---|
| Regulatory assets | 59 | 226 |
|---|
| Fixed-price contracts and other derivatives | 111 | 122 |
|---|
| Greenhouse gas allowances | 1,169 | 1,189 |
|---|
| Other current assets | 41 | 56 |
|---|
| Total current assets | 5,099 | 5,470 |
|---|
| Other assets: |
|---|
| Restricted cash | 108 | 104 |
|---|
| Regulatory assets | 4,325 | 3,771 |
|---|
| Greenhouse gas allowances | 971 | 301 |
|---|
| Nuclear decommissioning trusts | 906 | 872 |
|---|
| Dedicated assets in support of certain benefit plans | 585 | 549 |
|---|
| Deferred income taxes | 144 | 129 |
|---|
| Right-of-use assets – operating leases | 888 | 723 |
|---|
| Investment in Oncor Holdings | 15,160 | 14,266 |
|---|
| Other investments | 2,412 | 2,244 |
|---|
| Goodwill | 1,602 | 1,602 |
|---|
| Other intangible assets | 299 | 318 |
|---|
| Wildfire fund | 268 | 269 |
|---|
| Other long-term assets | 1,706 | 1,603 |
|---|
| Total other assets | 29,374 | 26,751 |
|---|
| Property, plant and equipment: |
|---|
| Property, plant and equipment | 77,896 | 72,495 |
|---|
| Less accumulated depreciation and amortization | (18,621) | (17,535) |
|---|
| Property, plant and equipment, net | 59,275 | 54,960 |
|---|
| Total assets | $93,748 | $87,181 |
|---|
| SEMPRA |
|---|
| CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED) |
|---|
| (Dollars in millions) |
|---|
| September 30, | December 31, |
|---|
| 2024 | 2023(1) |
| (unaudited) |
|---|
| LIABILITIES AND EQUITY |
|---|
| Current liabilities: |
|---|
| Short-term debt | $2,187 | $2,342 |
|---|
| Accounts payable – trade | 1,966 | 2,211 |
|---|
| Accounts payable – other | 227 | 224 |
|---|
| Due to unconsolidated affiliates | — | 5 |
|---|
| Dividends and interest payable | 816 | 691 |
|---|
| Accrued compensation and benefits | 541 | 526 |
|---|
| Regulatory liabilities | 523 | 553 |
|---|
| Current portion of long-term debt and finance leases | 1,212 | 975 |
|---|
| Greenhouse gas obligations | 1,169 | 1,189 |
|---|
| Other current liabilities | 1,202 | 1,374 |
|---|
| Total current liabilities | 9,843 | 10,090 |
|---|
| Long-term debt and finance leases | 30,964 | 27,759 |
|---|
| Deferred credits and other liabilities: |
|---|
| Due to unconsolidated affiliates | 347 | 307 |
|---|
| Regulatory liabilities | 4,118 | 3,739 |
|---|
| Greenhouse gas obligations | 495 | — |
|---|
| Pension and other postretirement benefit plan obligations, net of plan assets | 377 | 407 |
|---|
| Deferred income taxes | 5,404 | 5,254 |
|---|
| Asset retirement obligations | 3,710 | 3,642 |
|---|
| Deferred credits and other | 2,610 | 2,329 |
|---|
| Total deferred credits and other liabilities | 17,061 | 15,678 |
|---|
| Commitments and contingencies (Note 11) |
|---|
| Equity: |
|---|
| Preferred stock (50,000,000 shares authorized): |
|---|
| Preferred stock, series C (900,000 shares outstanding) | 889 | 889 |
|---|
| Common stock (1,125,000,000 shares authorized; 633,214,870 and 631,431,732 sharesoutstanding at September 30, 2024 and December 31, 2023, respectively; no par value) | 12,292 | 12,204 |
|---|
| Retained earnings | 16,707 | 15,732 |
|---|
| Accumulated other comprehensive income (loss) | (185) | (150) |
|---|
| Total Sempra shareholders’ equity | 29,703 | 28,675 |
|---|
| Preferred stock of subsidiary | 20 | 20 |
|---|
| Other noncontrolling interests | 6,157 | 4,959 |
|---|
| Total equity | 35,880 | 33,654 |
|---|
| Total liabilities and equity | $93,748 | $87,181 |
|---|
| SEMPRA |
|---|
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|---|
| (Dollars in millions) |
|---|
| Nine months ended September 30, |
|---|
| 2024 | 2023 |
|---|
| (unaudited) |
|---|
| CASH FLOWS FROM OPERATING ACTIVITIES |
|---|
| Net income | $2,511 | $2,762 |
|---|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|---|
| Depreciation and amortization | 1,811 | 1,651 |
|---|
| Deferred income taxes and investment tax credits | (223) | 234 |
|---|
| Equity earnings | (1,235) | (1,086) |
|---|
| Share-based compensation expense | 63 | 53 |
|---|
| Fixed-price contracts and other derivatives | 11 | (580) |
|---|
| Bad debt expense | 149 | 368 |
|---|
| Other | 7 | 6 |
|---|
| Net change in working capital components | 55 | 1,610 |
|---|
| Distributions from investments | 654 | 668 |
|---|
| Changes in other noncurrent assets and liabilities, net | (261) | (557) |
|---|
| Net cash provided by operating activities | 3,542 | 5,129 |
|---|
| CASH FLOWS FROM INVESTING ACTIVITIES |
|---|
| Expenditures for property, plant and equipment | (5,765) | (6,074) |
|---|
| Expenditures for investments | (588) | (281) |
|---|
| Purchases of nuclear decommissioning and other trust assets | (658) | (462) |
|---|
| Proceeds from sales of nuclear decommissioning and other trust assets | 704 | 503 |
|---|
| Other | 11 | 10 |
|---|
| Net cash used in investing activities | (6,296) | (6,304) |
|---|
| CASH FLOWS FROM FINANCING ACTIVITIES |
|---|
| Common dividends paid | (1,121) | (1,109) |
|---|
| Preferred dividends paid | (22) | (22) |
|---|
| Issuances of common stock | 26 | — |
|---|
| Repurchases of common stock | (41) | (32) |
|---|
| Issuances of debt (maturities greater than 90 days) | 6,437 | 6,911 |
|---|
| Payments on debt (maturities greater than 90 days) and finance leases | (2,216) | (6,018) |
|---|
| (Decrease) increase in short-term debt, net | (929) | 629 |
|---|
| Advances from unconsolidated affiliates | 85 | 31 |
|---|
| Proceeds from sales of noncontrolling interests, net | — | 1,238 |
|---|
| Distributions to noncontrolling interests | (235) | (289) |
|---|
| Contributions from noncontrolling interests | 1,121 | 1,036 |
|---|
| Settlement of cross-currency swaps | — | (99) |
|---|
| Other | (39) | (78) |
|---|
| Net cash provided by financing activities | 3,066 | 2,198 |
|---|
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (11) | 6 |
|---|
| Increase in cash, cash equivalents and restricted cash | 301 | 1,029 |
|---|
| Cash, cash equivalents and restricted cash, January 1 | 389 | 462 |
|---|
| Cash, cash equivalents and restricted cash, September 30 | $690 | $1,491 |
|---|
| SEMPRA |
|---|
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED) |
|---|
| (Dollars in millions) |
|---|
| Nine months ended September 30, |
|---|
| 2024 | 2023 |
|---|
| (unaudited) |
|---|
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
|---|
| Interest payments, net of amounts capitalized | $814 | $836 |
|---|
| Income tax payments, net of refunds | 272 | 162 |
|---|
| SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES |
|---|
| Accrued interest receivable added to note receivable | $13 | $12 |
|---|
| Repayments of advances from unconsolidated affiliate in lieu of distributions | 62 | 36 |
|---|
| Accrued capital expenditures | 1,059 | 1,200 |
|---|
| Increase in finance lease obligations for investment in PP&E | 27 | 47 |
|---|
| Decrease in ARO for investment in PP&E | (9) | (15) |
|---|
| Preferred dividends declared but not paid | 22 | 22 |
|---|
| Common dividends issued in stock | 40 | — |
|---|
| Common dividends declared but not paid | 392 | 374 |
|---|
| Contributions from NCI | — | 200 |
|---|
| Sale of NCI post-closing adjustment payable | — | 11 |
|---|
| SEMPRA |
|---|
| CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY |
|---|
| (Dollars in millions) |
|---|
| Preferred stock · Common stock · Retained earnings · Accumulatedothercomprehensive income (loss) · Semprashareholders'equity · Non-controllinginterests · Total equity |
|---|
| (unaudited) |
|---|
| Three months ended September 30, 2024 |
|---|
| Balance at June 30, 2024 | $889 | | $12,250 | | $16,461 | | $(121) | | $29,479 | | $5,940 | | $35,419 |
|---|
| Net income | | 649 | | 649 | | 110 | | 759 | |
|---|
| Other comprehensive loss | | (64) | | (64) | | (176) | | (240) | |
|---|
| Share-based compensation expense | | 22 | | 22 | | 22 | |
|---|
| Dividends declared: |
|---|
| Series C preferred stock ($12.19/share) | | (11) | | (11) | | (11) | |
|---|
| Common stock ($0.62/share) | | (392) | | (392) | | (392) | |
|---|
| Issuances of common stock | | 21 | | 21 | | 21 | |
|---|
| Repurchases of common stock | | (1) | | (1) | | (1) | |
|---|
| Noncontrolling interest activities: |
|---|
| Contributions | | 335 | | 335 | |
|---|
| Distributions | | (32) | | (32) | |
|---|
| Balance at September 30, 2024 | $889 | | $12,292 | | $16,707 | | $(185) | | $29,703 | | $6,177 | | $35,880 |
|---|
| Three months ended September 30, 2023 |
|---|
| Balance at June 30, 2023 | $889 | | $12,044 | | $15,024 | | $(121) | | $27,836 | | $3,178 | | $31,014 |
|---|
| Net income | | 732 | | 732 | | 122 | | 854 | |
|---|
| Other comprehensive income | | 107 | | 107 | | 202 | | 309 | |
|---|
| Share-based compensation expense | | 22 | | 22 | | 22 | |
|---|
| Dividends declared: |
|---|
| Series C preferred stock ($12.19/share) | | (11) | | (11) | | (11) | |
|---|
| Common stock ($0.60/share) | | (374) | | (374) | | (374) | |
|---|
| Repurchases of common stock | | (1) | | (1) | | (1) | |
|---|
| Noncontrolling interest activities: |
|---|
| Contributions | | (11) | | (11) | | 507 | | 496 | |
|---|
| Distributions | | (37) | | (37) | |
|---|
| Sales | | (16) | | (46) | | (62) | | 1,048 | | 986 | |
|---|
| Balance at September 30, 2023 | $889 | | $12,038 | | $15,371 | | $(60) | | $28,238 | | $5,020 | | $33,258 |
|---|
| SEMPRA |
|---|
| CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (CONTINUED) |
|---|
| (Dollars in millions) |
|---|
| Preferred stock · Common stock · Retained earnings · Accumulatedothercomprehensiveincome (loss) · Semprashareholders'equity · Non-controllinginterests · Totalequity |
|---|
| (unaudited) |
|---|
| Nine months ended September 30, 2024 |
|---|
| Balance at December 31, 2023 | $889 | | $12,204 | | $15,732 | | $(150) | | $28,675 | | $4,979 | | $33,654 |
|---|
| Net income | | 2,186 | | 2,186 | | 325 | | 2,511 | |
|---|
| Other comprehensive loss | | (35) | | (35) | | (13) | | (48) | |
|---|
| Share-based compensation expense | | 63 | | 63 | | 63 | |
|---|
| Dividends declared: |
|---|
| Series C preferred stock ($36.57/share) | | (33) | | (33) | | (33) | |
|---|
| Common stock ($1.86/share) | | (1,177) | | (1,177) | | (1,177) | |
|---|
| Preferred dividends of subsidiary | | (1) | | (1) | | (1) | |
|---|
| Issuances of common stock | | 66 | | 66 | | 66 | |
|---|
| Repurchases of common stock | | (41) | | (41) | | (41) | |
|---|
| Noncontrolling interest activities: |
|---|
| Contributions | | 1,121 | | 1,121 | |
|---|
| Distributions | | (235) | | (235) | |
|---|
| Balance at September 30, 2024 | $889 | | $12,292 | | $16,707 | | $(185) | | $29,703 | | $6,177 | | $35,880 |
|---|
| Nine months ended September 30, 2023 |
|---|
| Balance at December 31, 2022 | $889 | | $12,160 | | $14,201 | | $(135) | | $27,115 | | $2,141 | | $29,256 |
|---|
| Net income | | 2,327 | | 2,327 | | 435 | | 2,762 | |
|---|
| Other comprehensive income | | 121 | | 121 | | 212 | | 333 | |
|---|
| Share-based compensation expense | | 53 | | 53 | | 53 | |
|---|
| Dividends declared: |
|---|
| Series C preferred stock ($36.57/share) | | (33) | | (33) | | (33) | |
|---|
| Common stock ($1.79/share) | | (1,123) | | (1,123) | | (1,123) | |
|---|
| Preferred dividends of subsidiary | | (1) | | (1) | | (1) | |
|---|
| Repurchases of common stock | | (32) | | (32) | | (32) | |
|---|
| Noncontrolling interest activities: |
|---|
| Contributions | | (145) | | (145) | | 1,236 | | 1,091 | |
|---|
| Distributions | | (289) | | (289) | |
|---|
| Sales | | 2 | | (46) | | (44) | | 1,285 | | 1,241 | |
|---|
| Balance at September 30, 2023 | $889 | | $12,038 | | $15,371 | | $(60) | | $28,238 | | $5,020 | | $33,258 |
|---|
| SAN DIEGO GAS & ELECTRIC COMPANY |
|---|
| CONDENSED STATEMENTS OF OPERATIONS |
|---|
| (Dollars in millions) |
|---|
| Three months ended September 30, | Nine months ended September 30, |
|---|
| 2024 | 2023 | 2024 | 2023 |
|---|
| (unaudited) |
|---|
| Operating revenues: |
|---|
| Electric | $1,073 | $1,254 | $3,282 | $3,343 |
|---|
| Natural gas | 170 | 188 | 695 | 1,014 |
|---|
| Total operating revenues | 1,243 | 1,442 | 3,977 | 4,357 |
|---|
| Operating expenses: |
|---|
| Cost of electric fuel and purchased power | (5) | 200 | 277 | 442 |
|---|
| Cost of natural gas | 38 | 45 | 177 | 462 |
|---|
| Operation and maintenance | 420 | 463 | 1,254 | 1,364 |
|---|
| Depreciation and amortization | 308 | 280 | 910 | 810 |
|---|
| Franchise fees and other taxes | 106 | 101 | 301 | 287 |
|---|
| Total operating expenses | 867 | 1,089 | 2,919 | 3,365 |
|---|
| Operating income | 376 | 353 | 1,058 | 992 |
|---|
| Other income, net | 30 | 25 | 86 | 75 |
|---|
| Interest income | 1 | 7 | 5 | 12 |
|---|
| Interest expense | (131) | (126) | (390) | (367) |
|---|
| Income before income taxes | 276 | 259 | 759 | 712 |
|---|
| Income tax (expense) benefit | (15) | 15 | (89) | 4 |
|---|
| Net income/Earnings attributable to common shares | $261 | $274 | $670 | $716 |
|---|
| SAN DIEGO GAS & ELECTRIC COMPANY |
|---|
| CONDENSED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
|---|
| (Dollars in millions) |
|---|
| Pretaxamount | Income tax (expense) benefit | Net-of-taxamount |
|---|
| (unaudited) |
|---|
| Three months ended September 30, 2024 and 2023 |
|---|
| 2024: |
|---|
| Net income/Comprehensive income | $276 | $(15) | $261 |
|---|
| 2023: |
|---|
| Net income/Comprehensive income | $259 | $15 | $274 |
|---|
| Nine months ended September 30, 2024 and 2023 |
|---|
| 2024: |
|---|
| Net income/Comprehensive income | $759 | $(89) | $670 |
|---|
| 2023: |
|---|
| Net income/Comprehensive income | $712 | $4 | $716 |
|---|
| SAN DIEGO GAS & ELECTRIC COMPANY |
|---|
| CONDENSED BALANCE SHEETS |
|---|
| (Dollars in millions) |
|---|
| September 30, | December 31, |
|---|
| 2024 | 2023(1) |
| (unaudited) |
|---|
| ASSETS |
|---|
| Current assets: |
|---|
| Cash and cash equivalents | $15 | $50 |
|---|
| Accounts receivable – trade, net | 867 | 870 |
|---|
| Accounts receivable – other, net | 108 | 141 |
|---|
| Due from unconsolidated affiliates | 8 | — |
|---|
| Income taxes receivable, net | 240 | 236 |
|---|
| Inventories | 182 | 153 |
|---|
| Prepaid expenses | 171 | 165 |
|---|
| Regulatory assets | 15 | 19 |
|---|
| Greenhouse gas allowances | 158 | 158 |
|---|
| Other current assets | 30 | 31 |
|---|
| Total current assets | 1,794 | 1,823 |
|---|
| Other assets: |
|---|
| Regulatory assets | 2,164 | 1,968 |
|---|
| Greenhouse gas allowances | 298 | 202 |
|---|
| Nuclear decommissioning trusts | 906 | 872 |
|---|
| Right-of-use assets – operating leases | 542 | 368 |
|---|
| Wildfire fund | 268 | 269 |
|---|
| Other long-term assets | 165 | 134 |
|---|
| Total other assets | 4,343 | 3,813 |
|---|
| Property, plant and equipment: |
|---|
| Property, plant and equipment | 32,480 | 30,918 |
|---|
| Less accumulated depreciation and amortization | (7,852) | (7,369) |
|---|
| Property, plant and equipment, net | 24,628 | 23,549 |
|---|
| Total assets | $30,765 | $29,185 |
|---|
| SAN DIEGO GAS & ELECTRIC COMPANY |
|---|
| CONDENSED BALANCE SHEETS (CONTINUED) |
|---|
| (Dollars in millions) |
|---|
| September 30, | December 31, |
|---|
| 2024 | 2023(1) |
| (unaudited) |
|---|
| LIABILITIES AND SHAREHOLDER'S EQUITY |
|---|
| Current liabilities: |
|---|
| Short-term debt | $384 | $— |
|---|
| Accounts payable | 823 | 808 |
|---|
| Due to unconsolidated affiliates | 48 | 73 |
|---|
| Interest payable | 117 | 81 |
|---|
| Accrued compensation and benefits | 162 | 145 |
|---|
| Accrued franchise fees | 53 | 112 |
|---|
| Regulatory liabilities | 264 | 447 |
|---|
| Current portion of long-term debt and finance leases | 41 | 441 |
|---|
| Greenhouse gas obligations | 158 | 158 |
|---|
| Asset retirement obligations | 110 | 116 |
|---|
| Other current liabilities | 274 | 216 |
|---|
| Total current liabilities | 2,434 | 2,597 |
|---|
| Long-term debt and finance leases | 10,021 | 9,453 |
|---|
| Deferred credits and other liabilities: |
|---|
| Regulatory liabilities | 2,771 | 2,534 |
|---|
| Greenhouse gas obligations | 65 | — |
|---|
| Pension obligation, net of plan assets | 77 | 79 |
|---|
| Deferred income taxes | 3,080 | 2,873 |
|---|
| Asset retirement obligations | 771 | 778 |
|---|
| Deferred credits and other | 1,199 | 969 |
|---|
| Total deferred credits and other liabilities | 7,963 | 7,233 |
|---|
| Commitments and contingencies (Note 11) |
|---|
| Shareholder's equity: |
|---|
| Preferred stock (45,000,000 shares authorized; none issued) | — | — |
|---|
| Common stock (255,000,000 shares authorized; 116,583,358 shares outstanding;no par value) | 1,660 | 1,660 |
|---|
| Retained earnings | 8,695 | 8,250 |
|---|
| Accumulated other comprehensive income (loss) | (8) | (8) |
|---|
| Total shareholder’s equity | 10,347 | 9,902 |
|---|
| Total liabilities and shareholder's equity | $30,765 | $29,185 |
|---|
| SAN DIEGO GAS & ELECTRIC COMPANY |
|---|
| CONDENSED STATEMENTS OF CASH FLOWS |
|---|
| (Dollars in millions) |
|---|
| Nine months ended September 30, |
|---|
| 2024 | 2023 |
|---|
| (unaudited) |
|---|
| CASH FLOWS FROM OPERATING ACTIVITIES |
|---|
| Net income | $670 | $716 |
|---|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|---|
| Depreciation and amortization | 910 | 810 |
|---|
| Deferred income taxes and investment tax credits | 94 | (56) |
|---|
| Bad debt expense | 46 | 94 |
|---|
| Other | (19) | (30) |
|---|
| Net change in working capital components | (204) | 269 |
|---|
| Changes in noncurrent assets and liabilities, net | (54) | (319) |
|---|
| Net cash provided by operating activities | 1,443 | 1,484 |
|---|
| CASH FLOWS FROM INVESTING ACTIVITIES |
|---|
| Expenditures for property, plant and equipment | (1,838) | (1,893) |
|---|
| Purchases of nuclear decommissioning trust assets | (605) | (391) |
|---|
| Proceeds from sales of nuclear decommissioning trust assets | 639 | 437 |
|---|
| Other | 11 | 9 |
|---|
| Net cash used in investing activities | (1,793) | (1,838) |
|---|
| CASH FLOWS FROM FINANCING ACTIVITIES |
|---|
| Common dividends paid | (225) | (100) |
|---|
| Issuances of debt (maturities greater than 90 days) | 594 | 1,389 |
|---|
| Payments on debt (maturities greater than 90 days) and finance leases | (432) | (479) |
|---|
| Increase (decrease) in short-term debt, net | 384 | (205) |
|---|
| Debt issuance costs | (6) | (12) |
|---|
| Net cash provided by financing activities | 315 | 593 |
|---|
| (Decrease) increase in cash and cash equivalents | (35) | 239 |
|---|
| Cash and cash equivalents, January 1 | 50 | 7 |
|---|
| Cash and cash equivalents, September 30 | $15 | $246 |
|---|
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
|---|
| Interest payments, net of amounts capitalized | $348 | $315 |
|---|
| SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES |
|---|
| Accrued capital expenditures | $214 | $237 |
|---|
| Increase in finance lease obligations for investment in PP&E | 8 | 7 |
|---|
| Increase in ARO for investment in PP&E | — | 13 |
|---|
| SAN DIEGO GAS & ELECTRIC COMPANY |
|---|
| CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDER’S EQUITY |
|---|
| (Dollars in millions) |
|---|
| Commonstock · Retainedearnings · Accumulatedothercomprehensiveincome (loss) · Totalshareholder'sequity |
|---|
| (unaudited) |
|---|
| Three months ended September 30, 2024 |
|---|
| Balance at June 30, 2024 | $1,660 | | $8,659 | | $(8) | $10,311 |
|---|
| Net income | | 261 | | 261 | |
|---|
| Common stock dividends declared ($1.93/share) | | (225) | | (225) | |
|---|
| Balance at September 30, 2024 | $1,660 | | $8,695 | | $(8) | $10,347 |
|---|
| Three months ended September 30, 2023 |
|---|
| Balance at June 30, 2023 | $1,660 | | $7,856 | | $(7) | $9,509 |
|---|
| Net income | | 274 | | 274 | |
|---|
| Common stock dividends declared ($0.86/share) | | (100) | | (100) | |
|---|
| Balance at September 30, 2023 | $1,660 | | $8,030 | | $(7) | $9,683 |
|---|
| Nine months ended September 30, 2024 |
|---|
| Balance at December 31, 2023 | $1,660 | | $8,250 | | $(8) | $9,902 |
|---|
| Net income | | 670 | | 670 | |
|---|
| Common stock dividends declared ($1.93/share) | | (225) | | (225) | |
|---|
| Balance at September 30, 2024 | $1,660 | | $8,695 | | $(8) | $10,347 |
|---|
| Nine months ended September 30, 2023 |
|---|
| Balance at December 31, 2022 | $1,660 | | $7,414 | | $(7) | $9,067 |
|---|
| Net income | | 716 | | 716 | |
|---|
| Common stock dividends declared ($0.86/share) | | (100) | | (100) | |
|---|
| Balance at September 30, 2023 | $1,660 | | $8,030 | | $(7) | $9,683 |
|---|
| SOUTHERN CALIFORNIA GAS COMPANY |
|---|
| CONDENSED STATEMENTS OF OPERATIONS |
|---|
| (Dollars in millions) |
|---|
| Three months ended September 30, | Nine months ended September 30, |
|---|
| 2024 | 2023 | 2024 | 2023 |
|---|
| (unaudited) |
|---|
| Operating revenues | $1,054 | $1,313 | $4,168 | $6,574 |
|---|
| Operating expenses: |
|---|
| Cost of natural gas | 82 | 224 | 661 | 2,855 |
|---|
| Operation and maintenance | 678 | 733 | 1,998 | 2,073 |
|---|
| Depreciation and amortization | 228 | 211 | 675 | 625 |
|---|
| Franchise fees and other taxes | 66 | 64 | 200 | 209 |
|---|
| Total operating expenses | 1,054 | 1,232 | 3,534 | 5,762 |
|---|
| Operating income | — | 81 | 634 | 812 |
|---|
| Other income (expense), net | 13 | (2) | 73 | (9) |
|---|
| Interest income | 3 | 2 | 7 | 7 |
|---|
| Interest expense | (82) | (70) | (237) | (210) |
|---|
| (Loss) income before income taxes | (66) | 11 | 477 | 600 |
|---|
| Income tax benefit (expense) | 52 | 5 | (1) | (68) |
|---|
| Net (loss) income | (14) | 16 | 476 | 532 |
|---|
| Preferred dividends | — | — | (1) | (1) |
|---|
| (Losses) earnings attributable to common shares | $(14) | $16 | $475 | $531 |
|---|
| SOUTHERN CALIFORNIA GAS COMPANY |
|---|
| CONDENSED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
|---|
| (Dollars in millions) |
|---|
| Pretaxamount | Income tax benefit (expense) | Net-of-taxamount |
|---|
| (unaudited) |
|---|
| Three months ended September 30, 2024 and 2023 |
|---|
| 2024: |
|---|
| Net loss/Comprehensive loss | $(66) | $52 | $(14) |
|---|
| 2023: |
|---|
| Net income | $11 | $5 | $16 |
|---|
| Other comprehensive income (loss): |
|---|
| Pension and other postretirement benefits | 1 | (1) | — |
|---|
| Total other comprehensive income | 1 | (1) | — |
|---|
| Comprehensive income | $12 | $4 | $16 |
|---|
| Nine months ended September 30, 2024 and 2023 |
|---|
| 2024: |
|---|
| Net income | $477 | $(1) | $476 |
|---|
| Other comprehensive income (loss): |
|---|
| Financial instruments | 1 | — | 1 |
|---|
| Pension and other postretirement benefits | 1 | — | 1 |
|---|
| Total other comprehensive income | 2 | — | 2 |
|---|
| Comprehensive income | $479 | $(1) | $478 |
|---|
| 2023: |
|---|
| Net income | $600 | $(68) | $532 |
|---|
| Other comprehensive income (loss): |
|---|
| Financial instruments | 1 | — | 1 |
|---|
| Pension and other postretirement benefits | 2 | (1) | 1 |
|---|
| Total other comprehensive income | 3 | (1) | 2 |
|---|
| Comprehensive income | $603 | $(69) | $534 |
|---|
| SOUTHERN CALIFORNIA GAS COMPANY |
|---|
| CONDENSED BALANCE SHEETS |
|---|
| (Dollars in millions) |
|---|
| September 30, | December 31, |
|---|
| 2024 | 2023(1) |
| (unaudited) |
|---|
| ASSETS |
|---|
| Current assets: |
|---|
| Cash and cash equivalents | $2 | $2 |
|---|
| Accounts receivable – trade, net | 557 | 985 |
|---|
| Accounts receivable – other, net | 75 | 102 |
|---|
| Due from unconsolidated affiliates | 2 | 22 |
|---|
| Inventories | 283 | 277 |
|---|
| Regulatory assets | 43 | 204 |
|---|
| Greenhouse gas allowances | 928 | 950 |
|---|
| Other current assets | 105 | 100 |
|---|
| Total current assets | 1,995 | 2,642 |
|---|
| Other assets: |
|---|
| Regulatory assets | 2,075 | 1,715 |
|---|
| Greenhouse gas allowances | 551 | 62 |
|---|
| Right-of-use assets – operating leases | 20 | 29 |
|---|
| Other long-term assets | 705 | 645 |
|---|
| Total other assets | 3,351 | 2,451 |
|---|
| Property, plant and equipment: |
|---|
| Property, plant and equipment | 28,369 | 27,025 |
|---|
| Less accumulated depreciation and amortization | (8,253) | (7,852) |
|---|
| Property, plant and equipment, net | 20,116 | 19,173 |
|---|
| Total assets | $25,462 | $24,266 |
|---|
| SOUTHERN CALIFORNIA GAS COMPANY |
|---|
| CONDENSED BALANCE SHEETS (CONTINUED) |
|---|
| (Dollars in millions) |
|---|
| September 30, | December 31, |
|---|
| 2024 | 2023(1) |
| (unaudited) |
|---|
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
|---|
| Current liabilities: |
|---|
| Short-term debt | $500 | $946 |
|---|
| Accounts payable – trade | 477 | 811 |
|---|
| Accounts payable – other | 179 | 184 |
|---|
| Due to unconsolidated affiliates | 43 | 38 |
|---|
| Accrued compensation and benefits | 247 | 213 |
|---|
| Regulatory liabilities | 257 | 103 |
|---|
| Current portion of long-term debt and finance leases | 373 | 523 |
|---|
| Greenhouse gas obligations | 928 | 950 |
|---|
| Asset retirement obligations | 72 | 73 |
|---|
| Other current liabilities | 481 | 566 |
|---|
| Total current liabilities | 3,557 | 4,407 |
|---|
| Long-term debt and finance leases | 7,027 | 6,288 |
|---|
| Deferred credits and other liabilities: |
|---|
| Regulatory liabilities | 1,346 | 1,202 |
|---|
| Greenhouse gas obligations | 396 | — |
|---|
| Pension obligation, net of plan assets | 199 | 231 |
|---|
| Deferred income taxes | 1,821 | 1,586 |
|---|
| Asset retirement obligations | 2,845 | 2,774 |
|---|
| Deferred credits and other | 384 | 368 |
|---|
| Total deferred credits and other liabilities | 6,991 | 6,161 |
|---|
| Commitments and contingencies (Note 11) |
|---|
| Shareholders’ equity: |
|---|
| Preferred stock (11,000,000 shares authorized; 862,043 shares outstanding) | 22 | 22 |
|---|
| Common stock (100,000,000 shares authorized; 91,300,000 shares outstanding;no par value) | 2,316 | 2,316 |
|---|
| Retained earnings | 5,570 | 5,095 |
|---|
| Accumulated other comprehensive income (loss) | (21) | (23) |
|---|
| Total shareholders’ equity | 7,887 | 7,410 |
|---|
| Total liabilities and shareholders’ equity | $25,462 | $24,266 |
|---|
(1) Derived from audited financial statements.
| SOUTHERN CALIFORNIA GAS COMPANY |
|---|
| CONDENSED STATEMENTS OF CASH FLOWS |
|---|
| (Dollars in millions) |
|---|
| Nine months ended September 30, |
|---|
| 2024 | 2023 |
|---|
| (unaudited) |
|---|
| CASH FLOWS FROM OPERATING ACTIVITIES |
|---|
| Net income | $476 | $532 |
|---|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|---|
| Depreciation and amortization | 675 | 625 |
|---|
| Deferred income taxes and investment tax credits | 4 | 79 |
|---|
| Bad debt expense | 70 | 272 |
|---|
| Other | (21) | (9) |
|---|
| Net change in working capital components | 321 | (1) |
|---|
| Changes in noncurrent assets and liabilities, net | (155) | (234) |
|---|
| Net cash provided by operating activities | 1,370 | 1,264 |
|---|
| CASH FLOWS FROM INVESTING ACTIVITIES |
|---|
| Expenditures for property, plant and equipment | (1,491) | (1,451) |
|---|
| Net cash used in investing activities | (1,491) | (1,451) |
|---|
| CASH FLOWS FROM FINANCING ACTIVITIES |
|---|
| Preferred dividends paid | (1) | (1) |
|---|
| Issuances of debt (maturities greater than 90 days) | 1,594 | 997 |
|---|
| Payments on debt (maturities greater than 90 days) and finance leases | (517) | (1,115) |
|---|
| (Decrease) increase in short-term debt, net | (946) | 320 |
|---|
| Debt issuance costs | (9) | (9) |
|---|
| Net cash provided by financing activities | 121 | 192 |
|---|
| Increase in cash and cash equivalents | — | 5 |
|---|
| Cash and cash equivalents, January 1 | 2 | 21 |
|---|
| Cash and cash equivalents, September 30 | $2 | $26 |
|---|
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
|---|
| Interest payments, net of amounts capitalized | $189 | $183 |
|---|
| SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES |
|---|
| Accrued capital expenditures | $265 | $253 |
|---|
| Increase in finance lease obligations for investment in PP&E | 19 | 40 |
|---|
| Decrease in ARO for investment in PP&E | (9) | (28) |
|---|
| SOUTHERN CALIFORNIA GAS COMPANY |
|---|
| CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY |
|---|
| (Dollars in millions) |
|---|
| Preferredstock · Commonstock · Retainedearnings · Accumulatedothercomprehensiveincome (loss) · Totalshareholders’equity |
|---|
| (unaudited) |
|---|
| Three months ended September 30, 2024 |
|---|
| Balance at June 30, 2024 | $22 | $2,316 | | $5,584 | $(21) | $7,901 |
|---|
| Net loss | | (14) | | (14) | |
|---|
| Dividends declared: |
|---|
| Preferred stock ($0.38/share) | | — | | — | |
|---|
| Balance at September 30, 2024 | $22 | $2,316 | | $5,570 | $(21) | $7,887 |
|---|
| Three months ended September 30, 2023 |
|---|
| Balance at June 30, 2023 | $22 | $2,316 | | $4,899 | $(22) | $7,215 |
|---|
| Net income | | 16 | | 16 | |
|---|
| Dividends declared: |
|---|
| Preferred stock ($0.38/share) | | — | | — | |
|---|
| Balance at September 30, 2023 | $22 | $2,316 | | $4,915 | $(22) | $7,231 |
|---|
| Nine months ended September 30, 2024 |
|---|
| Balance at December 31, 2023 | $22 | $2,316 | | $5,095 | $(23) | $7,410 |
|---|
| Net income | | 476 | | 476 | |
|---|
| Other comprehensive income | | 2 | 2 | |
|---|
| Dividends declared: |
|---|
| Preferred stock ($1.13/share) | | (1) | | (1) | |
|---|
| Balance at September 30, 2024 | $22 | $2,316 | | $5,570 | $(21) | $7,887 |
|---|
| Nine months ended September 30, 2023 |
|---|
| Balance at December 31, 2022 | $22 | $2,316 | | $4,384 | $(24) | $6,698 |
|---|
| Net income | | 532 | | 532 | |
|---|
| Other comprehensive income | | 2 | 2 | |
|---|
| Dividends declared: |
|---|
| Preferred stock ($1.13/share) | | (1) | | (1) | |
|---|
| Balance at September 30, 2023 | $22 | $2,316 | | $4,915 | $(22) | $7,231 |
|---|