EX-99 3 exhibit99.htm FINANCIAL STATEMENTS PACIFIC GAS AND ELECTRIC COMPANY

Exhibit 99

U.S. TRUSTEE BALANCE SHEET

AS OF JANUARY 31, 2002

(in millions, except share amounts)

January, 2002

ASSETS

Current Assets

Cash and cash equivalents

  $               4,548

Accounts receivable:

Customers (net of allowance for doubtful accounts of $48 million)

                  1,924

Related parties

                      33

Regulatory balancing accounts

                      61

Inventories:

Gas stored underground and fuel oil

                     124

Materials and supplies

                     119

Prepaid expenses and other

                      98

Total current assets

6,907

Property, Plant, and Equipment

Electric

                18,305

Gas

                  7,807

Construction work in progress

                     325

Total property, plant, and equipment (at original cost)

              26,437

Accumulated depreciation and decommissioning

               (13,004)

Net property, plant, and equipment

               13,433

Other Noncurrent Assets

Regulatory assets

                  2,335

Nuclear decommissioning trust funds

                  1,335

Other

                  1,822

Total noncurrent assets

                  5,492

TOTAL ASSETS

  $             25,832

LIABILITIES AND EQUITY

Liabilities

Accounts payable

  

Trade creditors

  $                  221

Related parties

                     116

Regulatory Balancing Accounts

                     325

Other

                     205

   Accrued taxes

                     469

Rate reduction bonds

                  1,707

Deferred income taxes

                  1,031

Deferred tax credits

                     153

Pre-petition secured debt

                  3,391

Pre-petition liabilities

                   5,699

Pre-petition financing debt

                  5,992

Other liabilities

                  3,372

Total liabilities

              22,681

Preferred Stock With Mandatory Redemption Provisions

                     137

Stockholders' Equity

Preferred stock without mandatory redemption provisions

Nonredeemable--5% to 6%, outstanding 5,784,825 shares

                     145

Redeemable--4.36% to 7.04%, outstanding 5,973,456 shares

                      149

Common stock, $5 par value, authorized 800,000,000 shares;

issued 321,314,760 shares

                  1,606

Additional paid in capital

                  1,964

Accumulated deficit

                    (848)

Accumulated other comprehensive loss

                       (2)

Total stockholders' equity

3,014 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

  $             25,832



PACIFIC GAS AND ELECTRIC COMPANY

U.S. TRUSTEE BALANCE SHEET

AS OF JANUARY 31, 2002

        Notes

 

 

 

 

 

 

1

These unaudited financial statements were prepared using certain assumptions

and estimates.  These assumptions and estimates are subject to revision and

actual results could differ materially from the information provided in this statement.

Further, the amounts shown in this statement, when reported on a quarterly

basis, may differ materially due to adjustments in accruals, changes in facts and

circumstances, changes in estimates, further analysis, and other factors.

2

These unaudited financial statements are prepared for the U.S. Trustee and differ from

the requirements of generally accepted accounting principles in that they exclude

certain financial statements (statements of cash flows, stockholders equity, and

other comprehensive income), relevant footnotes and certain reclassifications.

3

Cash and cash equivalents have been reduced for uncleared checks.  On the

balance sheet included with the Utility's Annual Report, Form 10-K and 10-Q,

uncleared checks are treated as an accounts payable liability.


PACIFIC GAS AND ELECTRIC COMPANY

U.S. TRUSTEE INCOME STATEMENT

FOR THE MONTH ENDED JANUARY 31, 2002

AND THE TEN MONTHS ENDED JANUARY 31, 2002

(in millions)

Case to date

  Month

ten months

  ended

ended

January 31, 2002

January 31, 2002

OPERATING REVENUES

  $                     938

  $               8,838

OPERATING EXPENSES:

Cost of Electric Energy

                        152

                      609

Cost of Gas

                        150

                  1,096

Operating and Maintenance

                        230

                  2,141

Depreciation, Decommissioning, and Amortization

                           74

                     752

Total Operating Expenses

                        606

 

                  4,598

OPERATING INCOME (LOSS)

                        332

 

                  4,240

Interest Income (Expense)

                       (73)

                  (730)

Professional Fees

                         (1)

                    (12)

Other Income and (Expense)

                            1

                      (9)

PRE-TAX INCOME (LOSS)

                        259

 

                  3,489

Income Taxes

                        102

                  1,322

EARNINGS (LOSS)

                        157

                  2,167

Preferred Dividend Requirement

                            2

                       21

EARNINGS (LOSS) AVAILABLE FOR (ALLOCATED TO) COMMON STOCK

  $                     155

 

  $             2,146


PACIFIC GAS AND ELECTRIC COMPANY

U.S. TRUSTEE INCOME STATEMENT

FOR THE MONTH ENDED JANUARY 31, 2002

AND THE TEN MONTHS ENDED JANUARY 31, 2002

 

  Notes 

1




These unaudited financial statements were prepared using certain assumptions and estimates.  These assumptions and estimates are subject to revision and actual results could differ materially from the information provided in this statement.  Further, the amounts shown in this statement, when reported on a quarterly basis, may differ materially due to adjustments in accruals, changes in facts and circumstances, changes in estimates, further analysis, and other factors.

 

2



These unaudited financial statements are prepared for the U.S. Trustee and differ from the requirements of generally accepted accounting principles in that they exclude certain financial statements (statements of cash flows, stockholders equity, and other comprehensive income), relevant footnotes and certain reclassifications.

 

3






























These unaudited financial statements were prepared using certain assumptions and estimates, including the estimated amount payable to the California Department of Water Resources (DWR) for the estimated amount of power purchased by the DWR on behalf of retail customers based on approximately 10 cents per kilowatt hour (kWh).  The Utility acts solely as a billing agent for the DWR.  While the rate freeze is in effect, to the extent revenue is allocable to the DWR, there will be a corresponding reduction in the Utility's revenues.  Therefore, the amounts paid to the DWR for deliveries are not recorded as expense and the revenue billed by the Utility to its customers associated with this energy is excluded from revenues.  These assumptions and estimates are subject to revision and actual results could differ materially from the information provided in this statement. 

The results for the month of January 2002 are not indicative of future earnings.  While the rate freeze is in effect, earnings could differ materially as a result of the implementation of the DWR's revenue requirement.  On February 21, 2002, the CPUC approved a final decision establishing a total statewide revenue requirement for the DWR for the two-year period ending December 31, 2002, of $9 billion, representing total DWR expected expenditures of $18 billion less anticipated proceeds from its external financings of $9 billion.  In this decision, the CPUC determined that the $9 billion revenue requirement would be allocated among the three California investor-owned utilities based on designated per-kWh charges. Specifically, the decision orders that the Utility's share of the total $9 billion revenue requirement is $4.5 billion (for the period from January 2001 through December 2002). 

The Utility is required to pass through the commensurate amount of revenues to the DWR.  The Utility currently has accrued payables to the ISO for costs that it believes are included in the DWR's revenue requirement.  The Utility believes that any additional amount of revenues to be passed through to the DWR as a result of the approval of the revenue requirement would not exceed the amount of ISO payables currently recorded. 

In addition, the decision also requires the Utility to submit, over a 6 month period, the shortfall in DWR remittances from January 17, 2001, through March 15, 2002, resulting from the rates approved in the order less the amounts already submitted to DWR.

4

Case to date results reflect the entire ten month period ended January 31, 2002.  The bankruptcy petition date is April 6, 2001.