EX-99.2 3 ex9902.htm ADDITIONAL SUPPLEMENTAL INFORMATION ex9902.htm
Exhibit 99.2 
 

Table 1:    PG&E Corporation Business Priorities 2010
 



•   Improve reliability

•   Improve safety and human performance

•   Deliver on budget, on plan, and on purpose

•   Drive customer satisfaction

•   Champion effective regulatory and legislative policies

 
 
 
 


 

Table 2: Reconciliation of PG&E Corporation’s Earnings from Operations to Consolidated Income Available for Common Shareholders in Accordance with Generally Accepted Accounting Principles (GAAP)
Third Quarter and Year-to-Date, 2010 vs. 2009
(in millions, except per share amounts)
 

   
Three months ended September 30,
   
Nine months ended September 30,
 
             
   
Earnings
   
Earnings per Common Share (Diluted)
   
Earnings
   
Earnings per Common Share (Diluted)
 
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
 
                                                 
PG&E Corporation Earnings from Operations (1)
  $ 398     $ 358     $ 1.02     $ 0.93     $ 1,054     $ 919     $ 2.73     $ 2.41  
Items Impacting
Comparability: (2)
                                                               
  Statewide ballot initiative (3)
    -         -                     (45 )           (0.12 )      
  Federal healthcare law (4)
    1       -                     (19 )           (0.05 )      
  San Bruno accident (5)
    (141 )     -         (0.36 )      -        (141 )      -        (0.37 )      
  Tax refund (6)
    -         10             0.03             66             0.18  
  Recovery of hydro divestiture
  costs (7)
    -         -                           28             0.07  
  Accelerated work on
  gas system (8)
    -         (16 )           (0.04 )           (32 )           (0.08 )
  Severance costs (9)
    -         (34 )           (0.09 )           (34 )           (0.09 )
PG&E Corporation Earnings on a GAAP basis
  $ 258     $ 318     $ 0.66     $ 0.83     $ 849     $ 947     $ 2.19     $ 2.49  

 

   
1.
“Earnings from operations” is not calculated in accordance with GAAP and excludes items impacting comparability as described in Note (2) below.
   
2.
Items impacting comparability reconcile earnings from operations with Consolidated Income Available for Common Shareholders as reported in accordance with GAAP.
   
3.
For the nine months ended September 30, 2010, PG&E Corporation’s subsidiary, Pacific Gas and Electric Company (Utility) contributed $45 million, after-tax, to support Proposition 16 - The Taxpayers Right to Vote Act.
   
4.
For the nine months ended September 30, 2010, the Utility recorded a charge of $19 million, after-tax, triggered by the elimination of the tax deductibility of Medicare Part D federal subsidies.
   
5.
For the three and nine months ended September 30, 2010, the Utility recorded a charge of $141 million, after-tax, for the San Bruno accident, including estimated third-party claims for personal injury and property damage claims, other damage claims, and costs incurred in responding to the event.
   
6.
For the three and nine months ended September 30, 2009, PG&E Corporation recognized $10 million and $66 million, after-tax, respectively, for the interest benefit of a tax settlement.
   
7.
For the nine months ended September 30, 2009, the Utility recognized income of $28 million, after tax, for the recovery of costs previously incurred in connection with its hydroelectric generation facilities.
   
8.
For the three and nine months ended September 30, 2009, the Utility incurred $16 million and $32 million, after-tax, respectively, for costs to perform accelerated system-wide natural gas integrity surveys and associated remedial work.
   
9.
For the three and nine months ended September 30, 2009, the Utility accrued $34 million, after-tax, of severance costs related to the elimination of approximately 2% of its  workforce.


 
 
 


 

Table 3: Reconciliation of Pacific Gas and Electric Company’s Earnings from Operations to Consolidated Income Available for Common Stock in Accordance with GAAP
Third Quarter and Year-to-Date, 2010 vs. 2009
(in millions)
 


   
Three months ended September 30,
   
Nine months ended September 30,
 
                         
   
Earnings
   
Earnings
 
   
2010
   
2009
   
2010
   
2009
 
Pacific Gas and Electric Company
   Earnings from Operations (1)
  $ 402     $ 374     $ 1,063     $ 929  
Items Impacting Comparability: (2)
    -       -       -       -  
   Statewide ballot initiative (3)
    -       -       (45 )     -  
   Federal healthcare law (4)
    1       -       (19 )     -  
   San Bruno accident (5)
    (141 )     -       (141 )     -  
   Tax refund (6)
    -       26       -       82  
   Recovery of hydro divestiture costs (7)
    -       -       -       28  
   Accelerated work on gas system (8)
    -       (16 )     -       (32 )
   Severance costs (9)
    -       (34 )     -       (34 )
Pacific Gas and Electric Company Earnings
  on a GAAP basis
  $ 262     $ 350     $ 858     $ 973  

 

   
1.
“Earnings from operations” is not calculated in accordance with GAAP and excludes items impacting comparability as described in Note (2) below.
 
   
2.
Items impacting comparability reconcile earnings from operations with Consolidated Income Available for Common Shareholders as reported in accordance with GAAP.
   
3.
For the nine months ended September 30, 2010, the Utility contributed $45 million, after-tax, to support Proposition 16 - The Taxpayers Right to Vote Act.
   
4.
For the nine months ended September 30, 2010, the Utility recorded a charge of $19 million, after-tax, triggered by the elimination of the tax deductibility of Medicare Part D federal subsidies.
   
5.
For the three and nine months ended September 30, 2010, the Utility recorded a charge of $141 million, after-tax, for the San Bruno accident, including estimated third-party claims for personal injury and property damage claims, other damage claims, and costs incurred in responding to the event.
   
6.
For the three and nine months ended September 30, 2009, the Utility recognized income $26 million and $82 million, after-tax, respectively, for the interest benefit of a tax settlement.
   
7.
For the three and nine months ended September 30, 2009, the Utility recognized $28 million, after-tax, for the recovery of costs previously incurred in connection with its  hydroelectric generation facilities.
   
8.
For the three and nine months ended September 30, 2009, the Utility incurred $16 million and $32 million, respectively, after-tax, of costs to perform accelerated system-wide natural gas integrity surveys and associated remedial work..
   
9.
For the three and nine months ended September 30, 2009, the Utility accrued $34 million, after-tax, of severance costs related to the reduction of approximately 2% of its workforce.
   


 
 
 
 


 

Table 4: Key Drivers of PG&E Corporation Earnings per Common Share from Operations
Third Quarter and Year-to-Date, 2010 vs. 2009
($/Share, Diluted)
 
 
 
       
Q3 2009 EPS from Operations (1)
  $ 0.93  
         
Increase in rate base revenues
    0.07  
Disability Expense
    0.02  
Miscellaneous items
    0.03  
         
Increase in shares outstanding
    (0.02 )
Severance Costs
    (0.01 )
 
Q3 2010 EPS from Operations (1)
  $ 1.02  



       
Q3 2009 YTD EPS from Operations (1)
  $ 2.41  
         
Increase in rate base revenues
    0.17  
Nuclear Refueling Outage
    0.08  
Severance Costs
    0.02  
Uncollectibles expense, net
    0.02  
Environmental liability
    0.01  
Disability Expense
    0.02  
Miscellaneous items
    0.07  
         
         
Increase in shares outstanding
    (0.04 )
Storm and outage expenses
    (0.03 )
 
Q3 2010 YTD EPS from Operations (1)
  $ 2.73  



 
 

1.
See Table 2 for a reconciliation of EPS from operations to EPS on a GAAP basis.
 
   

 
 
 


 

Table 5: PG&E Corporation Share Statistics
Third Quarter, 2010 vs. 2009
(shares in millions, except per share amounts)
 


    
 
Third Quarter
 2010
   
Third Quarter
 2009
   
 
% Change
 
                   
Common Stock Data
 
 
             
                   
Book Value per share – end of period (1)
  $ 28.17     $ 26.26       7.27 %
                         
Weighted average common shares outstanding, basic
    390       370       5.41 %
    Employee share-based compensation
    2       2       - %
Weighted average common shares outstanding, diluted
    392       372       5.38 %
    9.5% Convertible Subordinated Notes (participating securities)
    -       16       (100 %)
Weighted average common shares outstanding and participating securities, diluted
    392       388       1.03 %


 

1.
Common shareholders’ equity per common share outstanding at period end (includes the effect of participating securities).
 
 


Source:  PG&E Corporation’s Condensed Consolidated Financial Statements and the Notes thereto included in PG&E Corporation and Pacific Gas and Electric Company's combined Quarterly Report on Form 10-Q for the quarter ended September 30, 2010.


 
 
 
 


 

Table 6: Operational Performance Metrics
Third Quarter Year-to-Date Actual 2010 vs. Targets 2010
 


         
2010
 
 
     
Percentage Weight (1)
   
YTD Actual
   
YTD Target
   
EOY Target
 
                             
  1.  
Earnings From Operations (in millions)
    50 %     $ 1,063    
See note (2)
   
See note (2)
 
                                   
  2.  
Customer Satisfaction & Brand Health Index
    15 %     74.6       77.7       77.7  
                                       
  3.  
Reliable Energy Delivery Index
    15 %     0.632       1.000       1.000  
                                       
  4.  
Safety Index
    10 %     1.000       1.000       1.000  
                                       
  5.  
Employee Engagement Premier Survey
    5 %  
See note (3)
   
See note (3)
      68.7 %
                                       
  6.  
Environmental Leadership Index
    5 %     1.75       1.00       1.00  
   

 
1.    Represents weighting used in calculating PG&E Corporation Short-Term Incentive Plan performance for management employees.

 
2.    Internal target not publicly disclosed but is consistent with publicly disclosed guidance for 2010 EPS from operations of $3.35-$3.50.

 
3.    The Employee Engagement Premier Survey was administered in October 2010 with results available in December 2010.



 
 
 
 

DEFINITIONS OF 2010 OPERATIONAL PERFORMANCE METRICS FROM TABLE 6:

1.
Earnings from Operations:
 
 
Earnings from operations measures PG&E Corporation’s earnings power from ongoing core operations.  It allows investors to compare the underlying financial performance of the business from one period to another, exclusive of items that management believes do not reflect the normal course of operations (items impacting comparability).  The measurement is not in accordance with GAAP.  For a reconciliation of earnings from operations to earnings in accordance with GAAP, see Tables 2 and 3 above.
 
The 2010 target for earnings from operations is not publicly reported but is consistent with PG&E Corporation’s publicly disclosed guidance range provided for 2010 EPS from operations of $3.35-$3.50.  For a reconciliation of 2010 EPS guidance on an earnings from operations basis to a GAAP basis, see Table 8.
   
2.
 
Customer Satisfaction & Brand Health Index:
 
 
 
The Customer Satisfaction & Brand Health Index is a combination of a Customer Satisfaction Score, which has a 75 percent weighting and a Brand Favorability Score, which has a 25 percent weighting in the composite.  The Customer Satisfaction Score is a measure of overall satisfaction with PG&E’s operational performance in delivering services such as reliability, pricing of services, and customer service experience.  The Brand Favorability Score is a measure of the overall favorability towards the PG&E brand, and measures the emotional connection that customers have with the brand and is based on assessing perceptions regarding PG&E’s images, such as trust, heritage, and social responsibility.  The Customer Satisfaction & Brand Health Index measures residential, small business, and medium business customer perceptions with weightings of 60 percent for residential customers and 40 percent for business customers.  A higher index score indicates better performance in customer satisfaction and brand health.
   
3.
Reliable Energy Delivery Index:
 
 
The Reliable Energy Delivery Index is a composite of three categories outlined below.  Overall, these metrics provide a balanced view on the number and duration of electric system unplanned interruptions and performance improvement in the resurvey of the gas system.  A higher index score indicates better performance in reliable energy delivery.
1. System Average Interruption Frequency Index (SAIFI) – 35% weight
2. Customer Average Interruption Duration Index (CAIDI) – 35% weight
3. Gas Leak Survey – 30% weight
   
4.
Safety Index:
 
 
The Safety Index is a combination of the Occupational Safety & Health Administration (OSHA) Recordable Rate, which has a 75 percent weighting and the Motor Vehicle Incident (MVI) Rate, which has a 25 percent weighting in the composite.  The OSHA Recordable Rate measures the number of OSHA Recordable injuries, illnesses, or exposures that (1) satisfy OSHA requirements for recordability, and (2) occur in the current year.  In general, an injury must result in medical treatment beyond first aid or result in work restrictions, death, or loss of consciousness to be OSHA Recordable.  The rate measures how frequently OSHA Recordable cases occur for every 200,000 hours worked, or for approximately every 100 employees.  The MVI Rate measures the number of chargeable motor vehicle incidents per 1 million miles driven.  A chargeable incident is one where the Company driver could have prevented an incident, but failed to take reasonable steps to do so.  A higher index score indicates better safety performance.
   
5.
Employee Engagement Premier Survey:
 
 
The Employee Engagement Score is derived by averaging the percent favorable responses to 40 survey items.  A higher score indicates better performance in employee engagement.
   
6.
Environmental Leadership Index:
 
 
The Environmental Leadership Index is a combination of environmental compliance, which has a 50 percent weighting and operational footprint, which has a 50 percent weighting in the composite.  The environmental compliance is determined by the Notice of Violation (NOV) Rate which is defined as the rate of NOVs per 100 agency inspections.  The operational footprint is measured by reducing energy and water use, and increasing the diversion of solid waste at company facilities.  A higher index score indicates better performance in environmental leadership.
   


 
 
 


 

Table 7: Pacific Gas and Electric Company Operating Statistics
Third Quarter and Year-to-Date, 2010 vs. 2009
 


   
Three Months Ended September 30,
   
Nine Months Ended September 30,
 
   
2010
   
2009
   
2010
   
2009
 
                         
Electric Sales (in millions kWh)
                       
    Residential
    8,430       8,796       23,039       23,546  
    Commercial
    8,883       9,064       24,439       24,636  
    Industrial
    3,779       3,886       10,602       11,046  
    Agricultural
    2,074       2,253       3,949       4,594  
    BART, public street and highway lighting
    204       209       576       619  
    Other electric utilities
    -       1       -       1  
Sales from Energy Deliveries
    23,370       24,209       62,605       64,442  
     
                               
Total Electric Customers at September 30
                    5,158,210       5,137,969  
     
                               
Bundled Gas Sales (in millions MCF)
                               
    Residential
    25       23       146       143  
    Commercial
    9       10       40       43  
Total Bundled Gas Sales
    34       33       186       186  
Transportation Only
    160       182       424       418  
Total Gas Sales
    194       215       610       604  
                                 
Total Gas Customers at September 30
                    4,294,897       4,265,190  
     
                               
     
                               
Sources of Electric Energy (in millions kWh)
                               
Utility Generation
                               
    Nuclear
    5,029       4,310       14,741       12,372  
    Hydro (net)
    2,528       2,361       7,493       6,994  
    Fossil
    934       860       2,603       2,193  
Total Utility Generation
    8,491       7,531       24,837       21,559  
Purchased Power
                               
    Qualifying Facilities, including renewable resources
    3,920       3,853       10,772       11,135  
    Irrigation Districts
    970       995       2,580       2,350  
    Renewable Resources, excluding QF’s
    2,208       1,629       5,774       4,279  
    Other Purchased Power
    1,700       3,579       4,247       9,527  
    Spot Market Purchases/Sales, net
    3,944       2,468       9,194       4,947  
Total Purchased Power
    12,742       12,524       32,567       32,238  
                                 
Delivery from DWR
    1,202       3,879       3,251       9,799  
Delivery to Direct Access Customers
    1,642       1,524       4,279       4,193  
Other (includes energy loss)
    (707 )     (1,249 )     (2,329 )     (3,347 )
Total Electric Energy Delivered
    23,370       24,209       62,605       64,442  
     
                               
Diablo Canyon Performance
                               
Overall capacity factor (including refuelings)
    102 %     88 %     102 %     85 %
Refueling outage period
 
None
   
None
   
None
   
1/25/09-3/24/09
 
Refueling outage duration during the period (days)
 
None
   
None
   
None
      58.0  



 
 
 


 

Table 8: PG&E Corporation EPS Guidance
 

2010 EPS Guidance   
 
Low
   
High
 
 
EPS Guidance on an Earnings from Operations Basis
  $ 3.35     $ 3.50  
                 
Estimated Items Impacting Comparability (1)
               
   Statewide ballot initiative (2)
    (0.12 )     (0.12 )
   Federal healthcare law (3)
    (0.05 )     (0.05 )
   San Bruno accident (4)
    (0.46 )     (0.41 )
Estimated EPS on a GAAP Basis
  $ 2.72     $ 2.92  


2011 EPS Guidance
 
Low
   
High
 
 
EPS Guidance on an Earnings from Operations Basis
  $ 3.65     $ 3.80  
                 
Estimated Items Impacting Comparability (1)
               
   San Bruno accident (4)
    (0.38     (0.08
                 
Estimated EPS on a GAAP Basis
  $ 3.27     $ 3.72  


 

1.  
Items impacting comparability reconcile earnings from operations with Consolidated Income Available for Common Shareholders in Accordance with GAAP.
2.  
Costs related to Proposition 16 – The Taxpayers’ Right to Vote Act.
3.  
Reduction in the deferred tax asset corresponding to the loss of tax deductibility of Medicare Part D federal subsidies.
4.  
Estimated third-party claims for personal injury and property damage claims, other damage claims, and costs incurred in responding to the San Bruno accident.

 


Management's statements regarding guidance for earnings from operations per common share for PG&E Corporation and general earnings sensitivities constitute forward-looking statements that are based on current expectations and assumptions that management believes are reasonable, including that the Utility earns its authorized rate of return. These statements and assumptions are necessarily subject to various risks and uncertainties, the realization or resolution of which may be outside of management’s control. Actual results may differ materially. Factors that could cause actual results to differ materially include:


·
the Utility’s ability to efficiently manage capital expenditures and its operating and maintenance expenses within authorized levels and timely recover its costs through rates;
   
·
the outcome of pending and future regulatory or legislative proceedings or investigations, including the investigations by the NTSB and CPUC into the cause of the San Bruno Accident and the safety of the Utility’s natural gas transmission pipelines in its northern and central California service territory, and whether the Utility is required to incur costs to comply with regulatory or legislative mandates that it is unable to recover through rates or insurance;
   
·
the adequacy and price of electricity and natural gas supplies and whether the new day-ahead, hour-ahead, and real-time wholesale electricity markets established by the California Independent System Operator will continue to function effectively, the extent to which the Utility can manage and respond to the volatility of electricity and natural gas prices, and the ability of the Utility and its counterparties to post or return collateral;
   
·
explosions, fires, accidents, mechanical breakdowns, the disruption of information technology and systems, and similar events that may occur while operating and maintaining an electric and natural gas system in a large service territory with varying geographic conditions that can cause unplanned outages, reduce generating output, damage the Utility’s assets or operations, subject the Utility to third-party claims for property damage or personal injury, or result in the imposition of civil, criminal, or regulatory fines or penalties on the Utility;

 
 
 
 

Table 8 (continued): PG&E Corporation EPS Guidance
 


·
the impact of storms, earthquakes, floods, drought, wildfires, disease, and similar natural disasters, or acts of terrorism or vandalism, that affect customer demand or that damage or disrupt the facilities, operations, or information technology and systems owned by the Utility, its customers, or third parties on which the Utility relies;
   
·
the potential impacts of climate change on the Utility’s electricity and natural gas businesses;
   
·
changes in customer demand for electricity and natural gas resulting from unanticipated population growth or decline, general economic and financial market conditions, changes in technology that include the development of alternative technologies that enable customers to increase their reliance on self-generation, or other reasons;
   
·
the occurrence of unplanned outages at the Utility’s two nuclear generating units at Diablo Canyon, the availability of nuclear fuel, the outcome of the Utility’s application to renew the operating licenses for Diablo Canyon, and potential changes in laws or regulations promulgated by the NRC or environmental agencies with respect to the storage of spent nuclear fuel, security, safety, or other matters associated with the operations at Diablo Canyon;
   
·
whether the Utility earns incentive revenues or incurs obligations under incentive ratemaking mechanisms, such as the CPUC’s incentive ratemaking mechanism relating to energy savings achieved through implementation of the utilities’ customer energy efficiency programs;
   
·
the impact of federal or state laws or regulations, or their interpretation, on energy policy and the regulation of utilities and their holding companies;
   
·
whether the Utility can successfully implement its program to install advanced meters for its electric and natural gas customers and integrate the new meters with its customer billing and other systems, the outcome of the independent investigation ordered by the CPUC and the California Legislature into customer concerns about the new meters, and the ability of the Utility to implement various rate changes including “dynamic pricing” by offering electric rates that can vary with the customer’s time of use and are more closely aligned with wholesale electricity prices;
   
·
how the CPUC interprets and enforces the financial and other conditions imposed on PG&E Corporation when it became the Utility’s holding company and the extent to which the interpretation or enforcement of these conditions has a material impact on PG&E Corporation;
   
·
the extent to which PG&E Corporation or the Utility incurs costs in connection with third-party claims or litigation, including those arising from the San Bruno Accident, that are not recoverable through insurance, rates, or from other third parties;
   
·
the ability of PG&E Corporation, the Utility, and counterparties to access capital markets and other sources of credit in a timely manner on acceptable terms;
   
·
the impact of environmental laws and regulations and the costs of compliance and remediation;
   
·
the loss of customers due to various forms of bypass and competition, including municipalization of the Utility’s electric distribution facilities, increasing levels of “direct access” by which consumers procure electricity from alternative energy providers, and implementation of “community choice aggregation,” which permits cities and counties to purchase and sell electricity for their local residents and businesses; and
   
·
the outcome of federal or state tax audits and the impact of changes in federal or state tax laws, policies, or regulations.
   
·
other factors and risks discussed in PG&E Corporation and Pacific Gas and Electric Company’s 2009 Annual Report on Form 10-K and other reports filed with the Securities and Exchange Commission.



 

Table 9: General Earnings Sensitivities
PG&E Corporation and Pacific Gas and Electric Company
 



Variable
Description of Change
 
Estimated 2010 Earnings Impact
 
Estimated 2011 Earnings Impact
       
Rate base
+/- $100 million change in rate base
+/- $6 million
+/- $6 million
       
Return on equity (ROE)
+/- 0.1% change in allowed ROE
+/- $11 million
+/- $13 million
       
Share count
+/- 1% change in average shares
+/- $.03 per share
+/- $.04 per share
       
Revenues
+/- $7 million change in at-risk revenue (pre-tax),
including Electric Transmission and California Gas Transmission
+/- $.01 per share
+/- $.01 per share
       




 


These general earnings sensitivities that may affect 2010 and 2011 earnings are forward-looking statements that are based on various assumptions that may prove to be inaccurate.  Actual results may differ materially.  For a discussion of the factors that may affect future results, see Table 8.


 
 
 


 

Table 10: Cash Flow Sources and Uses
Year-to-Date 2010
PG&E Corporation Consolidated
(in millions)
 



Cash and Cash Equivalents, December 31, 2009
  $ 527  
    
       
Sources of Cash
       
    Cash from operations
  $ 2,320  
    Decrease in restricted cash
    61  
    Borrowings under revolving credit facilities
    490  
    Net proceeds from issuance of commercial paper
    251  
    Net proceeds from issuance of long-term debt
    838  
    Common stock issued
    141  
    
  $ 4,101  
    
       
Uses of Cash
       
    Capital expenditures
  $ 2,794  
    Investments in and proceeds from nuclear decommissioning trust, net
    39  
    Short-term debt matured
    500  
    Long-term debt matured or repurchased
    95  
    Energy recovery bonds matured
    285  
    Common stock dividends paid
    492  
    Other
    76  
    
  $ 4,281  
    
       
Cash and Cash Equivalents, September 30, 2010
  $ 347  

 
 

Source:  PG&E Corporation’s Condensed Consolidated Statement of Cash Flows included in PG&E Corporation’s and Pacific Gas and Electric Company’s combined Quarterly Report on Form 10-Q for the quarter ended September 30, 2010.


 
 
 


 

Table 11: PG&E Corporation and Pacific Gas and Electric Company’s Consolidated Cash Position
Third Quarter, 2010 vs. 2009
(in millions)
 


    
 
2010
   
2009
   
Change
 
    
                 
Cash Flow from Operating Activities (YTD September 30)
                 
     PG&E Corporation
  $ (31 )   $ 113     $ (144 )
     Pacific Gas and Electric Company
    2,351       2,694       (343 )
    $ 2,320     $ 2,807     $ (487 )
                         
Consolidated Cash Balance (at September 30)
                       
     PG&E Corporation
  $ 228     $ 189     $ 39  
     Pacific Gas and Electric Company
    119       511       (392 )
    $ 347     $ 700     $ (353 )
                         
Consolidated Restricted Cash Balance (at September 30)
                       
     PG&E Corporation
  $ -     $ -     $ -  
     Pacific Gas and Electric Company (1)
    585       579       6  
    $ 585     $ 579     $ 6  


 

 
1. Includes $12 million and $10 million of restricted cash classified as Other Noncurrent Assets – Other in the Condensed Consolidated Balance Sheets at September 30, 2010 and 2009, respectively.
 

Source:  PG&E Corporation and Pacific Gas and Electric Company’s Condensed Consolidated Financial Statements included in PG&E Corporation’s and Pacific Gas and Electric Company’s combined Quarterly Report on Form 10-Q for the quarters ended September 30, 2010 and 2009.


 
 
 


 

Table 12: PG&E Corporation’s and Pacific Gas and Electric Company’s Long-Term Debt
Third Quarter, 2010 vs. Year-End 2009
(in millions)
 

   
Balance at
 
   
September 30, 2010
   
December 31, 2009
PG&E Corporation
         
Convertible subordinated notes, 9.50%, due 2010
  $ -     $ 247  
Less: current portion
    -       (247
Total convertible subordinated notes
    -       -  
Senior notes, 5.75%, due 2014
    350       350  
Unamortized discount
    (2     (2
Total senior notes
    348       348  
Total PG&E Corporation long-term debt, net of current portion
    348       348  
Utility
               
Senior notes:
               
4.20% due 2011
    500       500  
6.25% due 2013
    400       400  
4.80% due 2014
    1,000       1,000  
5.625% due 2017
    700       700  
8.25% due 2018
    800       800  
3.50% due 2020
    550       -  
6.05% due 2034
    3,000       3,000  
5.80% due 2037
    950       700  
6.35% due 2038
    400       400  
6.25% due 2039
    550       550  
5.40% due 2040
    550       550  
Less: current portion
    (500     -  
Unamortized discount, net of premium
    (39     (35
Total senior notes
    8,861       8,565  
Pollution control bonds:
               
Series 1996 C, E, F, 1997 B, variable rates (1), due 2026 (2)
    614       614  
Series 1996 A, 5.35%, due 2016
    200       200  
Series 2004 A-D, 4.75%, due 2023
    345       345  
Series 2008 G and F, 3.75% (3), due 2018 and 2026
    -       95  
Series 2009 A-D, variable rates (4), due 2016 and 2026 (5)
    309       309  
Series 2010 E, 2.25%, due 2026 (6)
    50       -  
Less: current portion
    -       (95
Total pollution control bonds
    1,518       1,468  
Total Utility long-term debt, net of current portion
    10,379       10,033  
Total consolidated long-term debt, net of current portion
  $ 10,727     $ 10,381  
                 
 
(1) At September 30, 2010, interest rates on these bonds and the related loans ranged from 0.25% to 0.30%.
 
(2) Each series of these bonds is supported by a separate letter of credit that expires on February 26, 2012. Although the stated maturity date is 2026, each series will remain outstanding only if the Utility extends or replaces the letter of credit related to the series or otherwise obtains consent from the issuer to the continuation of the series without a credit facility.
 
(3) These bonds bore interest at 3.75% per year through September 19, 2010, and were subject to mandatory tender on September 20, 2010. The Utility repurchased these bonds on September 20, 2010. The bonds will be remarketed in a fixed or variable rate mode every 30 days until the bonds are reissued. The Utility, as bondholder, will be both the payer and the recipient of principal and interest payments on each remarketing day.
 
(4) At September 30, 2010, interest rates on these bonds and the related loans ranged from 0.20% to 0.27%.
 
(5) Each series of these bonds is supported by a separate direct-pay letter of credit that expires on October 29, 2011. The Utility may choose to provide a substitute letter of credit for any series of these bonds, subject to a rating requirement.
 
(6) These bonds bear interest at 2.25% per year through April 1, 2012, are subject to mandatory tender on April 2, 2012, and may be remarketed in a fixed or variable rate mode.



 

 

Table 13: PG&E Corporation’s and Pacific Gas and Electric Company’s Repayment Schedule and Interest Rates - Long-Term Debt and Energy Recovery Bonds as of September 30, 2010
(in millions, except interest rates)
 

   
2010
   
2011
   
2012
   
2013
   
2014
   
Thereafter
   
Total
 
LONG-TERM DEBT:
                                         
PG&E Corporation
                                         
Average fixed interest rate
    -       -       -       -       5.75 %     -       5.75 %
Fixed rate obligations
  $ -     -     -     -     $ 350     -     $ 350  
Utility
                                                       
Average fixed interest rate
    -       4.20 %     2.25 %     6.25 %     4.80 %     5.94 %     5.73 %
Fixed rate obligations
  -     $ 500     $ 50     $ 400     $ 1,000     $ 8,045     $ 9,995  
Variable interest rate as of September 30, 2010
    -       0.25 %     0.28 %     -       -       -       0.27 %
Variable rate obligations
  -     $ 309 (1)    $ 614 (2)    -     -     -     $ 923  
Less: current portion
    -       (500 )       -       -       -       -       (500 )  
Total consolidated long-term debt
  $ -     $ 309     $ 664     $ 400     $ 1,350     $ 8,045     $ 10,768  
                                                         
                                                         
(1) These bonds, due from 2016 through 2026, are backed by a direct-pay letter of credit that expires on October 29, 2011. The bonds will be subject to a mandatory redemption unless the letter of credit is extended or replaced or the issuer consents to the continuation of these series without a credit facility. Accordingly, the bonds have been classified for repayment purposes in 2011.
 
(2) These bonds, due in 2026, are backed by a separate letter of credit that expires on February 26, 2012. The bonds will be subject to a mandatory redemption unless the letter of credit is extended or replaced. Accordingly, the bonds have been classified for repayment purposes in 2012.
 


ENERGY RECOVERY BONDS (3):
2010
 
2011
 
2012
 
Total
 
Utility
 
             
Average fixed interest rate
    4.59 %     4.59 %     4.66 %     4.62 %
Energy recovery bonds
  $ 100     $ 404     $ 423     $ 927  
                                 
                                 
(3) These bonds were issued by PG&E Energy Recovery Funding LLC (“PERF”), a wholly owned consolidated subsidiary of Pacific Gas and Electric Company. The proceeds were used by PERF to purchase from Pacific Gas and Electric Company the right, known as "recovery property," to be paid a specified amount from a dedicated rate component to be collected from Pacific Gas and Electric Company’s electricity customers. While PERF is a wholly owned subsidiary of Pacific Gas and Electric Company, it is legally separate from Pacific Gas and Electric Company. The assets, including the recovery property, of PERF are not available to creditors of PG&E Corporation or Pacific Gas and Electric Company, and the recovery property is not legally an asset of PG&E Corporation or Pacific Gas and Electric Company.
 





 
 
 


 

Table 14: Pacific Gas and Electric Company
Description of Selected Regulatory Cases
 


Name
Brief Description
Docket Number
 

Transmission Owner (“TO”) 13
Rate Case
On September 30, 2010, FERC conditionally accepted the proposed TO13 rates and made them effective on March 1, 2011, subject to hearing and refund.  TO13 rate case requests a retail revenue requirement of $1.026 billion, a $151 million increase over the rates included in the FERC approved settlement for TO12. This increase is largely driven by the Utility’s expectation to make investments of $765 million in 2010 and $810 million in 2011 in various capital projects, including projects to add additional transmission capacity, expand automation technology, improve overall system reliability and maintenance and replace equipment at substations.  Settlement discussions have begun and the hearing schedule is on hold while they continue.
ER10-2026-000
2010 Long Term Procurement
Plan (“LTPP”)
This is a CPUC proceeding to ensure a reliable and cost-effective electricity supply in California through integration and refinement of a comprehensive set of procurement policies, practices and procedures underlying long-term procurement plans.
R.10-05-006
Nuclear Relicensing
 
 
On January 29, 2010, the Utility filed an application with the CPUC to recover the costs associated with renewal of the Diablo Canyon Power Plant operating licenses for Units 1 and 2 for an additional 20 years to 2044 and 2045.  The application requests authority to recover in rates, starting January 1, 2015, an initial revenue requirement of $21.6 million for costs associated with obtaining the federal and state approvals required to seek license renewal.  On June 23, 2010, a ruling was issued confirming the scope of issues to be addressed in the CPUC proceeding and setting the procedural schedule.   A final decision is expected in May 2011.
A.10-01-022
2011 General Rate Case (“GRC”)
 
 
 
 
 
On October 15, 2010, the Utility and nearly all other intervening parties, filed a motion with the CPUC seeking approval of a settlement agreement in the Utility's 2011 GRC to set the amount of base revenues that the Utility may collect in rates to recover costs for the Utility’s gas and electric distribution and electric generation operations for the period 2011 to 2013.  To accommodate settlement discussions, the CPUC suspended the schedule which had previously provided for a final decision in December 2010. On August 6, 2010, the Utility filed a motion requesting that, regardless of when a final CPUC decision is issued, any revenue requirement change be effective on January 1, 2011. That motion remains pending before the CPUC.
A.09-12-020
A.10-03-014
Manzana Wind Project
On December 3, 2009, the Utility requested that the CPUC approve: (1) a purchase and sale agreement to acquire the Manzana wind project from Iberdrola Renewables, Inc. and (2) a project completion agreement under which a subsidiary of Iberdrola will develop and construct the project.  The Utility estimates that it would incur capital costs of approximately $900 million for the project. The Utility is awaiting a proposed decision in this proceeding.
A.09-12-002
Request for New Generation Offers and Potential New Utility-Owned Generation
On July 29, 2010, the CPUC issued a final decision which approved the Marsh Landing, Contra Costa 6 & 7, and Midway Sunset power purchase agreements, while denying the purchase and sales agreement for the proposed Oakley Generating Station.  On August 23, 2010, the Utility requested the CPUC to modify its final decision and approve the Oakley Generating Station project based on a modified purchase and sales agreement, which changed the guaranteed commercial availability date from June 2014 to June 2016.
A.09-09-021
D.10-07-045

 
 
 


 

Table 14 (continued): Pacific Gas and Electric Company
Description of Selected Regulatory Cases
 


Name
Brief Description
Docket Number
 

 
2011 Gas Transmission and
Storage (“GT&S”) Rate Case
On September 18, 2009, the Utility filed an application with the CPUC to determine the rates, terms, and conditions of the Utility’s GT&S services beginning January 1, 2011.  On August 20, 2010, the Utility and all but one of the active parties filed a joint motion seeking approval of a comprehensive settlement agreement, known as Gas Accord V.  The Gas Accord V proposes to set GT&S rates and associated revenue requirements, as well as the market structure, for the four-year period from 2011 to 2014, subject to the resolution of several issues raised by Sempra.  On October 8, 2010, the Utility requested that the CPUC issue a final decision by December 21, 2010 to allow the Utility to adjust 2011 rates (upward or downward) from the date the CPUC issues a final decision on the Gas Accord V assuming the final decision is issued after January, 1, 2011.  If the CPUC does not issue a decision on this request by January 1, 2011, the terms of the Gas Accord IV, provides that the interim transmission and storage rates beginning January 1, 2011 will equal the rates in effect on December 31, 2010, plus a two percent escalator for local transmission rates.  The amended procedural schedule calls for a final decision on the Gas Accord V and the unresolved issues in March 2011.  The CPUC also added a new phase to the GT&S rate case to address the immediate actions the CPUC and the Utility may take to ensure the integrity, safety, and reliability of the Utility’s GT&S operations during the upcoming four-year rate case cycle.  It is expected that the CPUC will set a schedule for the new safety phase in January 2011.
A.09-09-013
 
 
 
Energy Efficiency Order
Instituting Rulemaking  Post-2005
This is a CPUC proceeding to establish incentive ratemaking mechanisms for implementation of the California utilities’ energy efficiency programs and to resolve the utilities’ claims for 2006-2008 shareholder incentives.  The CPUC has awarded the Utility $75 million in incentive revenues for energy savings achieved over the 2006-2008 program cycle, subject to final true-up.  On September 28, 2010, a proposed decision was issued by ALJ Pulsifer recommending that the Utility not be awarded any more incentive revenues.  On October 19, 2010, the CPUC issued a revised version of Commission Bohn’s alternate proposed decision, originally issued on September 28, 2010, which recommends that the Utility be awarded $40.3 million in additional incentive revenues. The CPUC is scheduled to issue a final decision to complete the true-up process by the end of 2010. The CPUC has not yet determined the incentive mechanism that will apply to energy efficiency programs in 2009 and future years.
R.09-01-019
D.09-12-045
 
 
 
SmartGrid Order Instituting Rulemaking
This is a CPUC proceeding to consider the development of SmartGrid technologies in California and to establish procedures for SCE, PG&E and SDG&E to obtain CPUC approval for Smart Grid-related investments through general rate cases or individual applications.  On June 24, 2010, the CPUC issued a decision which requires SCE, PG&E and SDG&E to submit SmartGrid deployment plans by July 1, 2011.  The plans should present a vision, strategy, and roadmap for how the SmartGrid will enable consumers to capture the benefits of a wide range of energy technologies, products, and services while protecting consumers’ privacy.  This rulemaking proceeding will have additional phases in 2010 and 2011.
R.08-12-009
D.09-12-046
 
 

Most of these regulatory cases are discussed in PG&E Corporation and Pacific Gas and Electric Company's combined Quarterly Report on Form 10-Q for the quarter ended September 30, 2010, or PG&E Corporation and Pacific Gas and Electric Company’s combined Annual Report on Form 10-K for the year ended December 31, 2009.
 
 
 

Table 15: PG&E Corporation
Condensed Consolidated Statements of Income
(in millions, except per share amounts)
 



   
(Unaudited)
 
   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2010
   
2009
   
2010
   
2009
 
Operating Revenues
                       
Electric
  $ 2,857     $ 2,630     $ 7,882     $ 7,610  
Natural gas
    656       605       2,338       2,250  
Total operating revenues
    3,513       3,235       10,220       9,860  
Operating Expenses
                               
Cost of electricity
    1,102       997       2,885       2,763  
Cost of natural gas
    182       134       924       879  
Operating and maintenance
    1,225       1,047       3,175       3,144  
Depreciation, amortization, and decommissioning
    501       450       1,420       1,298  
Total operating expenses
    3,010       2,628       8,404       8,084  
Operating Income
    503       607       1,816       1,776  
Interest income
    3       1       7       27  
Interest expense
    (167 )     (174 )     (510 )     (533 )
Other income (expense), net
    29       23       25       63  
Income Before Income Taxes
    368       457       1,338       1,333  
Income tax provision
    107       136       479       376  
Net Income
    261       321       859       957  
Preferred stock dividend requirement of subsidiary
    3       3       10       10  
Income Available for Common Shareholders
  $ 258     $ 318     $ 849     $ 947  
Weighted Average Common Shares Outstanding, Basic
    390       370       378       367  
Weighted Average Common Shares Outstanding, Diluted
    392       388       391       386  
Net Earnings Per Common Share, Basic
  $ 0.66     $ 0.84     $ 2.22     $ 2.53  
Net Earnings Per Common Share, Diluted
  $ 0.66     $ 0.83     $ 2.19     $ 2.49  
Dividends Declared Per Common Share
  $ 0.46     $ 0.42     $ 1.37     $ 1.26  
   

 
Source:  PG&E Corporation and Pacific Gas and Electric Company’s Condensed Consolidated Financial Statements and Notes thereto included in PG&E Corporation and Pacific Gas and Electric Company's combined Quarterly Report on Form 10-Q for the quarter ended September 30, 2010.



 
 
 


 

Table 16: PG&E Corporation
Condensed Consolidated Balance Sheets
(in millions)
 



   
(Unaudited)
 
   
Balance At
 
   
September 30,
   
December 31,
 
   
2010
   
2009
 
ASSETS
           
Current Assets
           
Cash and cash equivalents
  $ 347     $ 527  
Restricted cash ($38 and $39 related to Energy recovery bonds at September 30, 2010 and December 31, 2009, respectively)
    573       633  
Accounts receivable:
               
Customers (net of allowance for doubtful accounts of $76 at September 30, 2010 and $68 at December 31, 2009)
    989       859  
Accrued unbilled revenue
    752       671  
Regulatory balancing accounts
    1,118       1,109  
Other
    786       750  
Inventories:
               
Gas stored underground and fuel oil
    192       114  
Materials and supplies
    187       200  
Income taxes receivable
    -       127  
Prepaid expenses and other
    807       667  
Total current assets
    5,751       5,657  
Property, Plant, and Equipment
               
Electric
    32,074       30,481  
Gas
    11,079       10,697  
Construction work in progress
    2,180       1,888  
Other
    14       14  
Total property, plant, and equipment
    45,347       43,080  
Accumulated depreciation
    (14,672 )     (14,188 )
Net property, plant, and equipment
    30,675       28,892  
Other Noncurrent Assets
               
Regulatory assets ($833 and $1,124 related to Energy recovery bonds at September 30, 2010 and December 31, 2009, respectively)
    5,702       5,522  
Nuclear decommissioning trusts
    1,977       1,899  
Income taxes receivable
    624       596  
Other
    524       379  
Total other noncurrent assets
    8,827       8,396  
TOTAL ASSETS
  $ 45,253     $ 42,945  

 
Source: PG&E Corporation and Pacific Gas and Electric Company’s Condensed Consolidated Financial Statements and Notes thereto included in PG&E Corporation and Pacific Gas and Electric Company's combined Quarterly Report on Form 10-Q for the quarter ended September 30, 2010.



 


 
 
 


 

Table 16 (continued): PG&E Corporation
Condensed Consolidated Balance Sheets
(in millions, except share amounts)
 


   
(Unaudited)
 
   
Balance At
 
   
September 30,
   
December 31,
 
   
2010
   
2009
 
LIABILITIES AND EQUITY
           
Current Liabilities
           
Short-term borrowings
  $ 1,076     $ 833  
Long-term debt, classified as current
    500       342  
Energy recovery bonds, classified as current
    399       386  
Accounts payable:
               
Trade creditors
    943       984  
Disputed claims and customer refunds
    746       773  
Regulatory balancing accounts
    371       281  
Other
    364       349  
Interest payable
    787       818  
Income taxes payable
    260       214  
Deferred income taxes
    150       332  
Other
    1,588       1,501  
Total current liabilities
    7,184       6,813  
Noncurrent Liabilities
               
Long-term debt
    10,727       10,381  
Energy recovery bonds
    528       827  
Regulatory liabilities
    4,446       4,125  
Pension and other postretirement benefits
    2,064       1,773  
Asset retirement obligations
    1,610       1,593  
Deferred income taxes
    5,267       4,732  
Other
    2,152       2,116  
Total noncurrent liabilities
    26,794       25,547  
Commitments and Contingencies
               
Equity
               
Shareholders’ Equity
               
Preferred stock, no par value, authorized 80,000,000 shares, $100 par value, authorized 5,000,000 shares, none issued
    -       -  
Common stock, no par value, authorized 800,000,000 shares, 391,530,616 shares outstanding (including 475,914 restricted shares) at September 30, 2010 and 371,272,457 shares outstanding (including 670,552 restricted shares) at December 31, 2009
    6,712       6,280  
Reinvested earnings
    4,535       4,213  
Accumulated other comprehensive loss
    (224 )     (160 )
Total shareholders’ equity
    11,023       10,333  
Noncontrolling Interest – Preferred Stock of Subsidiary
    252       252  
Total equity
    11,275       10,585  
TOTAL LIABILITIES AND EQUITY
  $ 45,253     $ 42,945  

 
Source:  PG&E Corporation and Pacific Gas and Electric Company’s Condensed Consolidated Financial Statements and Notes thereto included in PG&E Corporation and Pacific Gas and Electric Company's combined Quarterly Report on Form 10-Q for the quarter ended September 30, 2010.

 
 
 
 


 

Table 17: PG&E Corporation
Condensed Consolidated Statements of Cash Flows
(in millions)
 

   
(Unaudited)
 
   
Nine Months Ended
 
   
September 30,
 
   
2010
   
2009
 
Cash Flows from Operating Activities
           
Net income
  $ 859     $ 957  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation, amortization, and decommissioning
    1,609       1,455  
Allowance for equity funds used during construction
    (89 )     (71 )
Deferred income taxes and tax credits, net
    328       301  
Other changes in noncurrent assets and liabilities
    (339 )     61  
Effect of changes in operating assets and liabilities:
               
Accounts receivable
    (246 )     20  
Inventories
    (65 )     78  
Accounts payable
    17       (159 )
Disputed claims and customer refunds
    -       (700 )
Income taxes receivable/payable
    252       658  
Regulatory balancing accounts, net
    (14 )     226  
Other current assets
    28       27  
Other current liabilities
    (34 )     (50 )
Other
    14       4  
Net cash provided by operating activities
    2,320       2,807  
Cash Flows from Investing Activities
               
Capital expenditures
    (2,794 )     (3,022 )
Decrease (increase) in restricted cash
    61       732  
Proceeds from nuclear decommissioning trust sales
    962       1,177  
Purchases of nuclear decommissioning trust investments
    (1,001 )     (1,219 )
Other
    (25 )     14  
Net cash used in investing activities
    (2,797 )     (2,318 )
Cash Flows from Financing Activities
               
Borrowings under revolving credit facilities
    490       300  
Repayments under revolving credit facilities
    -       (300 )
Net issuance (repayments) of commercial paper, net of discount of $2 in 2010 and $3 in 2009
    251       (290 )
Proceeds from issuance of short-term debt, net of issuance costs of $1 in 2009
    -       499  
Proceeds from issuance of long-term debt, net of discount and issuance costs of $12 in 2010 and $16 in 2009.
    838       1,193  
Short-term debt matured
    (500 )     -  
Long-term debt matured or repurchased
    (95 )     (909 )
Energy recovery bonds matured
    (285 )     (273 )
Common stock issued
    141       211  
Common stock dividends paid
    (492 )     (435 )
Other
    (51 )     (4 )
Net cash provided by financing activities
    297       (8 )
Net change in cash and cash equivalents
    (180 )     481  
Cash and cash equivalents at January 1
    527       219  
Cash and cash equivalents at September 30
  $ 347     $ 700  

 
 
 
 


 

Table 17 (continued): PG&E Corporation
Condensed Consolidated Statements of Cash Flows
(in millions)
 


Supplemental disclosures of cash flow information
           
Cash received (paid) for:
           
Interest, net of amounts capitalized
  $ (526 )   $ (493 )
Income taxes, net
    (52 )     437  
Supplemental disclosures of noncash investing and financing activities
               
Common stock dividends declared but not yet paid
  $ 180     $ 156  
Capital expenditures financed through accounts payable
    229       229  
Noncash common stock issuances
    259       50  
                 

 
Source:  PG&E Corporation and Pacific Gas and Electric Company’s Condensed Consolidated Financial Statements and Notes thereto included in PG&E Corporation and Pacific Gas and Electric Company's combined Quarterly Report on Form 10-Q for the quarter ended September 30, 2010.

 
 
 


 

Table 18: Pacific Gas and Electric Company
Condensed Consolidated Statements of Income
(in millions)
 



   
(Unaudited)
 
   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2010
   
2009
   
2010
   
2009
 
Operating Revenues
                       
Electric
  $ 2,857     $ 2,630     $ 7,882     $ 7,610  
Natural gas
    656       605       2,338       2,250  
Total operating revenues
    3,513       3,235       10,220       9,860  
Operating Expenses
                               
Cost of electricity
    1,102       997       2,885       2,763  
Cost of natural gas
    182       134       924       879  
Operating and maintenance
    1,224       1,047       3,172       3,143  
Depreciation, amortization, and decommissioning
    500       450       1,419       1,298  
Total operating expenses
    3,008       2,628       8,400       8,083  
Operating Income
    505       607       1,820       1,777  
Interest income
    3       3       7       29  
Interest expense
    (161 )     (162 )     (481 )     (501 )
Other income (expense), net
    25       16       20       52  
Income Before Income Taxes
    372       464       1,366       1,357  
Income tax provision
    107       111       498       374  
Net Income
    265       353       868       983  
Preferred stock dividend requirement
    3       3       10       10  
Income Available for Common Stock
  $ 262     $ 350     $ 858     $ 973  
   

 
Source:  PG&E Corporation and Pacific Gas and Electric Company’s Condensed Consolidated Financial Statements and Notes thereto included in PG&E Corporation and Pacific Gas and Electric Company's combined Quarterly Report on Form 10-Q for the quarter ended September 30, 2010.

 
 
 
 


 

Table 19: Pacific Gas and Electric Company
Condensed Consolidated Balance Sheets
(in millions)
 


   
(Unaudited)
 
   
Balance At
 
   
September 30,
   
December 31,
 
   
2010
   
2009
 
ASSETS
           
Current Assets
           
Cash and cash equivalents
  $ 119     $ 334  
Restricted cash ($38 and $39 related to Energy recovery bonds at September 30, 2010 and December 31, 2009, respectively)
    573       633  
Accounts receivable:
               
Customers (net of allowance for doubtful accounts of $76 at
September 30, 2010 and $68 at December 31, 2009)
    989       859  
Accrued unbilled revenue
    752       671  
Regulatory balancing accounts
    1,118       1,109  
Other
    781       751  
Inventories:
               
Gas stored underground and fuel oil
    192       114  
Materials and supplies
    187       200  
Income taxes receivable
    -       138  
Prepaid expenses and other
    806       662  
Total current assets
    5,517       5,471  
Property, Plant, and Equipment
               
Electric
    32,074       30,481  
Gas
    11,079       10,697  
Construction work in progress
    2,180       1,888  
Total property, plant, and equipment
    45,333       43,066  
Accumulated depreciation
    (14,659 )     (14,175 )
Net property, plant, and equipment
    30,674       28,891  
Other Noncurrent Assets
               
Regulatory assets ($833 and $1,124 related to Energy Recovery Bonds at September 30, 2010 and December 31, 2009, respectively)
    5,702       5,522  
Nuclear decommissioning trusts
    1,977       1,899  
Income taxes receivable
    673       610  
Other
    357       316  
Total other noncurrent assets
    8,709       8,347  
TOTAL ASSETS
  $ 44,900     $ 42,709  

 
Source:  PG&E Corporation and Pacific Gas and Electric Company’s Condensed Consolidated Financial Statements and Notes thereto included in PG&E Corporation and Pacific Gas and Electric Company's combined Quarterly Report on Form 10-Q for the quarter ended September 30, 2010.

 
 
 


 

Table 19 (continued): Pacific Gas and Electric Company
Condensed Consolidated Balance Sheets
(in millions, except share amounts)
 

   
(Unaudited)
 
   
Balance At
 
   
September 30,
   
December 31,
 
   
2010
   
2009
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
           
Current Liabilities
           
Short-term borrowings
  $ 986     $ 833  
Long-term debt, classified as current
    500       95  
Energy recovery bonds, classified as current
    399       386  
Accounts payable:
               
Trade creditors
    943       984  
Disputed claims and customer refunds
    746       773  
Regulatory balancing accounts
    371       281  
Other
    376       363  
Interest payable
    777       813  
Income taxes payable
    260       223  
Deferred income taxes
    154       334  
Other
    1,377       1,307  
Total current liabilities
    6,889       6,392  
Noncurrent Liabilities
               
Long-term debt
    10,378       10,033  
Energy recovery bonds
    528       827  
Regulatory liabilities
    4,446       4,125  
Pension and other postretirement benefits
    2,006       1,717  
Asset retirement obligations
    1,610       1,593  
Deferred income taxes
    5,322       4,764  
Other
    2,105       2,073  
Total noncurrent liabilities
    26,395       25,132  
Commitments and Contingencies
               
Shareholders’ Equity
               
Preferred stock without mandatory redemption provisions:
               
Nonredeemable, 5.00% to 6.00%, 5,784,825 shares outstanding at September 30, 2010 and December 31, 2009
    145       145  
Redeemable, 4.36% to 5.00%, 4,534,958 shares outstanding at September 30, 2010 and December 31, 2009
    113       113  
Common stock, $5 par value, authorized 800,000,000 shares, 264,374,809 shares outstanding at September 30, 2010 and December 31, 2009
    1,322       1,322  
Additional paid-in capital
    3,228       3,055  
Reinvested earnings
    7,025       6,704  
Accumulated other comprehensive loss
    (217 )     (154 )
Total shareholders’ equity
    11,616       11,185  
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
  $ 44,900     $ 42,709  

 
Source:  PG&E Corporation and Pacific Gas and Electric Company’s Condensed Consolidated Financial Statements and Notes thereto included in PG&E Corporation and Pacific Gas and Electric Company's combined Quarterly Report on Form 10-Q for the quarter ended September 30, 2010.


 
 
 


 

Table 20: Pacific Gas and Electric Company
Condensed Consolidated Statements of Cash Flows
(in millions)
 


   
(Unaudited)
 
   
Nine Months Ended
 
   
September 30,
 
(in millions)
 
2010
   
2009
 
Cash Flows from Operating Activities
           
Net income
  $ 868     $ 983  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation, amortization, and decommissioning
    1,580       1,439  
Allowance for equity funds used during construction
    (89 )     (71 )
Deferred income taxes and tax credits, net
    332       274  
Other changes in noncurrent assets and liabilities
    (286 )     95  
Effect of changes in operating assets and liabilities:
               
Accounts receivable
    (240 )     20  
Inventories
    (65 )     78  
Accounts payable
    15       (151 )
Disputed claims and customer refunds
    -       (700 )
Income taxes receivable/payable
    241       534  
Regulatory balancing accounts, net
    (14 )     226  
Other current assets
    28       26  
Other current liabilities
    (33 )     (62 )
Other
    14       3  
Net cash provided by operating activities
    2,351       2,694  
Cash Flows from Investing Activities
               
Capital expenditures
    (2,794 )     (3,022 )
Decrease in restricted cash
    61       732  
Proceeds from sales and maturities of nuclear decommissioning trust investments
    962       1,177  
Purchases of nuclear decommissioning trust investments
    (1,001 )     (1,219 )
Other
    15       7  
Net cash used in investing activities
    (2,757 )     (2,325 )
Cash Flows from Financing Activities
               
Borrowings under revolving credit facilities
    400       300  
Repayments under revolving credit facilities
    -       (300 )
Net issuance (repayments) of commercial paper, net of discount of $2 in 2010 and $3 in 2009
    251       (290 )
Proceeds from issuance of short-term debt, net of issuance costs of $1 in 2009
    -       499  
Proceeds from issuance of long-term debt, net of discount and issuance costs of $12 in 2010 and 2009
    838       847  
Short-term debt matured
    (500 )     -  
Long-term debt matured or repurchased
    (95 )     (909 )
Energy recovery bonds matured
    (285 )     (273 )
Preferred stock dividends paid
    (11 )     (10 )
Common stock dividends paid
    (537 )     (468 )
Equity contribution
    170       688  
Other
    (40 )     6  
Net cash provided by financing activities
    191       90  
Net change in cash and cash equivalents
    (215 )     459  
Cash and cash equivalents at January 1
    334       52  
Cash and cash equivalents at September 30
  $ 119     $ 511  

 
 
 


 

Table 20 (continued): Pacific Gas and Electric Company
Condensed Consolidated Statements of Cash Flows
(in millions)
 

Supplemental disclosures of cash flow information
           
Cash received (paid) for:
           
Interest, net of amounts capitalized
  $ (504 )   $ (481 )
Income taxes, net
    (87 )     297  
Supplemental disclosures of noncash investing and financing activities
               
Capital expenditures financed through accounts payable
  $ 229     $ 229  
                 
   
 

Source:  PG&E Corporation and Pacific Gas and Electric Company’s Condensed Consolidated Financial Statements and Notes thereto included in PG&E Corporation and Pacific Gas and Electric Company's combined Quarterly Report on Form 10-Q for the quarter ended September 30, 2010.