EXHIBIT 11
PG&E CORPORATION
COMPUTATION OF EARNINGS (LOSS) PER COMMON SHARE
Three months ended | Six months ended | |||||||||||||
June 30, | June 30, | |||||||||||||
(in millions, except per share amounts) | 2003 | 2002(1) | 2003 | 2002(1) | ||||||||||
Income (Loss) from continuing operations | $ | 219 | $ | 279 | $ | (59) | $ | 903 | ||||||
Discontinued operations | 8 | - | (62) | 7 | ||||||||||
Net income (loss) before cumulative effect of changes | ||||||||||||||
in accounting principles | 227 | 279 | (121) | 910 | ||||||||||
Cumulative effect of changes in accounting principles | - | (61) | (6) | (61) | ||||||||||
Net Income (Loss) | 227 | 218 | (127) | 849 | ||||||||||
Interest expense on 9.5% Convertible Subordinated Notes(2) | 4 | - | - | - | ||||||||||
Net Income (Loss) for Diluted Calculations | $ | 231 | $ | 218 | $ | (127) | $ | 849 | ||||||
Weighted average common shares outstanding, basic(3) | 384 | 366 | 383 | 365 | ||||||||||
Add: | Employee stock options and PG&E Corporation | |||||||||||||
shares held by grantor trusts | 2 | 5 | - | 5 | ||||||||||
PG&E Corporation Warrants(4) | 5 | - | - | - | ||||||||||
9.5% Convertible Subordinated Notes | 18 | 1 | - | - | ||||||||||
Shares outstanding for diluted calculations | 409 | 372 | 383 | 370 | ||||||||||
Earnings (Loss) Per Common Share, Basic | ||||||||||||||
Income (loss) from continuing operations | $ | 0.57 | $ | 0.76 | $ | (0.15) | $ | 2.48 | ||||||
Discontinued operations | 0.02 | - | (0.16) | 0.02 | ||||||||||
Cumulative effect of changes in accounting principles | - | (0.16) | (0.02) | (0.17) | ||||||||||
Net earnings (loss) | $ | 0.59 | $ | 0.60 | $ | (0.33) | $ | 2.33 | ||||||
Earnings (Loss) Per Common Share, Diluted(5) | ||||||||||||||
Income (loss) from continuing operations | $ | 0.54 | $ | 0.75 | $ | (0.15) | $ | 2.44 | ||||||
Discontinued operations | 0.02 | - | (0.16) | 0.02 | ||||||||||
Cumulative effect of changes in accounting principles | - | (0.16) | (0.02) | (0.17) | ||||||||||
Net earnings (loss) | $ | 0.56 | $ | 0.59 | $ | (0.33) | $ | 2.29 | ||||||
(1) Prior year amounts have been restated to reflect the reclassification of USGenNE, Mountain View, ET Canada and Ohio Peakers operating results to discontinued operations.
(2) Interest expense, including amortization of the discount, on the 9.50 percent Convertible Subordinated Notes for the three and six months ended June 30, 2002, was $232,276, net of income tax of $159,724.
(3) Weighted average common shares outstanding exclude shares held by a subsidiary of PG&E Corporation (23,815,500 shares at June 30, 2003 and 2002) and PG&E Corporation shares held by grantor trusts to secure deferred compensation obligations (281,985 shares at June 30, 2003 and 2002).
(4) The incremental shares associated with PG&E Corporation Warrants were 157,995 shares for the three months ended June 30, 2002, and 79,433 shares for the six months ended June 30, 2002.
(5) The diluted earnings per share for the six months ended June 30, 2003, excludes approximately 1 million incremental shares related to employee stock options and shares held by grantor trusts, 5 million incremental shares related to warrants, and 18 million incremental shares related to the 9.5 percent Convertible Subordinated Notes, and includes associated interest expense of $8 million (net of income taxes of $6 million) due to the anti-dilutive effect upon loss from continuing operations.