SECURITIES AND EXCHANGE COMMISSION 

                                 WASHINGTON, D.C. 20549 

                                       FORM 10-Q 
(Mark One) 
 
[..X..]  Quarterly report pursuant to Section 13 or 15(d) of the Securities 
         Exchange Act of 1934 
                                                    September 30, 1995    
For the quarterly period ended...........................................
                                     Or                                  
[.....]  Transition report pursuant to Section 13 or 15(d) of the Securities 
         Exchange Act of 1934 
 
For the transition period from __________________  to _______________________

               Name of                                                  
Commission     Registrant                                 IRS Employer    
File           as specified        State of               Identification  
Number         in its charter      Incorporation          Number               
- ----------     --------------      --------------         --------------     
1-3779         SAN DIEGO GAS &                                            
               ELECTRIC COMPANY      California           95-1184800       
                                                                               
1-11439        SDO PARENT CO.,INC.   California           33-0643023       
                                                                                
                                                                                
                                                                               
101 ASH STREET, SAN DIEGO, CALIFORNIA                                    92101 
- ----------------------------------------                             ----------
(Address of principal executive offices)                             (Zip Code)
                                                                               

Registrants' telephone number, including area code.      (619) 696-2000        
                                                    ---------------------------
                                  No Change                                    
- -------------------------------------------------------------------------------
Former name, former address and former fiscal year, if changed since last report
 
     Indicate by check mark whether the registrant (1) has filed all reports   
required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the  
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.                   Yes...X... No......
 
     Indicate the number of shares outstanding of each of the issuer's classes
of common stock, as of the latest practicable date. 

Common Stock outstanding September 30, 1995                                    

San Diego Gas & Electric Company                                    116,539,315
                                                                    ----------
SDO Parent Co., Inc.                                                      None
                                                                     ----------




                              SAN DIEGO GAS & ELECTRIC COMPANY                
                                           AND
                                   SDO PARENT CO., INC.

                   FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30, 1995



                                   CONTENTS

                                                                    Page No.

BACKGROUND INFORMATION - SDO PARENT CO., INC. . . . . . . . . . . . . . 3

PART I.  FINANCIAL INFORMATION  . . . . . . . . . . . . . . . . . . . . 3

SDO PARENT CO., INC. . . . . . . . . . . . . . . . . . . . . . . . .  . 3

SAN DIEGO GAS & ELECTRIC COMPANY 
           Consolidated Statements of Income  . . . . . . . . . . . . . 4
           Consolidated Balance Sheets  . . . . . . . . . . . . . . . . 6
           Consolidated Statements of Cash Flows. . . . . . . . . . . . 7
           Notes To Consolidated Financial Statements . . . . . . . . . 8 

Item 2.  Management's Discussion and Analysis of 
         Financial Condition and Results of Operations . . . . . . . . 13


PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings . . . . . . . . . . . . . . . . . . . . . . 17

Item 6.  Exhibits and Reports on Form 8-K. . . . . . . . . . . . . . . 17

Signature - San Diego Gas & Electric Company . . . . . . . . . . . . . 18
Signature - SDO Parent Co., Inc.. . . . . .  . . . . . . . . . . . . . 19






































                                       2                     


BACKGROUND - SDO Parent Co., Inc. 
  
  
SDO Parent Co., Inc., a California corporation, was formed by San 
Diego Gas &  Electric Company, a California corporation, for the 
purpose of becoming the parent holding company for SDG&E and for 
SDG&E's present direct subsidiaries. At the annual meeting of 
SDG&E's shareholders on April 25, 1995, the merger transaction to 
effect the holding company structure was approved. However, 
completion of the merger is subject to SDG&E's receipt of certain 
authorizations from the California Public Utilities Commission. 
An application was filed with the CPUC on November 7, 1994.       

At present, SDO Parent has no assets, no operations, and no 
issued and outstanding stock. Although SDG&E will be the initial 
holder of SDO Parent's securities prior to the merger, this step 
in the holding company formation process is being held in 
abeyance pending receipt of the authorizations.       

The CPUC's Division of Ratepayer Advocates has recommended 
against approval of the holding company or, in the alternative, 
that approval include several conditions, some of which are 
onerous. To date, the holding company proposal has been approved 
by the Federal Energy Regulatory Commission, the Nuclear 
Regulatory Commission and SDG&E shareholders. SDG&E anticipates 
forming the holding company shortly after receiving final 
approval from the CPUC, whose decision is expected before the end 
of December 1995. For additional information see Note 2 of the 
notes to consolidated financial statements. Upon receipt of the 
authorizations, the merger will be  effected and then-present 
holders of SDG&E common stock will become the holders of SDO 
Parent's common stock.     

The financial position and results of operations of SDO Parent 
had the merger  occurred on or prior to September 30, 1995 would 
be the same as reported for SDG&E in Parts 1 and 2 of this 
Quarterly Report on Form 10-Q.




PART I - FINANCIAL INFORMATION - SDO Parent Co., Inc. 

Part I - Financial Information - San Diego Gas & Electric Company 
beginning on page 4 of this Quarterly Report on Form 10-Q is 
incorporated herein by reference.
































                                       3                       

                         PART I - FINANCIAL INFORMATION 
                        SAN DIEGO GAS & ELECTRIC COMPANY 
                       STATEMENTS OF CONSOLIDATED INCOME 
                    (In thousands except per share amounts) 
                                            
                                              Three Months Ended
                                                  September 30,
                                              1995           1994
                                         -----------    -----------
                                                (Unaudited) 
Operating Revenues 
  Electric  . . . . . . . . . . . . . .    $  396,526    $  387,144 
  Gas . . . . . . . . . . . . . . . . .        68,574        75,261 
  Diversified operations  . . . . . . .        13,589        14,270 
                                           -----------   -----------  
    Total operating revenues  . . . . .       478,689       476,675 
                                           -----------   -----------  
Operating Expenses 
  Electric fuel . . . . . . . . . . . .        31,151        42,311 
  Purchased power . . . . . . . . . . .        91,501        93,409 
  Gas purchased for resale  . . . . . .        19,468        24,567 
  Maintenance . . . . . . . . . . . . .        18,486        15,400 
  Depreciation and decommissioning  . .        68,645        65,631 
  Property and other taxes  . . . . . .        11,514        11,221 
  General and administrative  . . . . .        54,934        44,217 
  Other . . . . . . . . . . . . . . . .        51,528        52,834 
  Income taxes  . . . . . . . . . . . .        41,160        42,771 
                                           -----------   -----------  
    Total operating expenses  . . . . .       388,387       392,361
                                           -----------   -----------  
Operating Income  . . . . . . . . . . .        90,302        84,314 
                                           -----------   -----------  
Other Income and (Deductions) 
  Allowance for equity funds used  
   during construction  . . . . . . . .         1,434         1,196 
  Taxes on nonoperating income  . . . .        (2,127)       (2,649)
  Other - net . . . . . . . . . . . . .          (409)        4,388  
                                           -----------   -----------  
    Total other income and (deductions)        (1,102)        2,935  
                                           -----------   -----------  
Income Before Interest Charges. . . . .        89,200        87,249 
                                           -----------   -----------  
Interest Charges 
  Long-term debt  . . . . . . . . . . .        22,476        23,495 
  Short-term debt and other . . . . . .         5,534         3,922 
  Allowance for borrowed funds used  
   during construction  . . . . . . . .          (630)         (342) 
                                           -----------   -----------  
     Net interest charges . . . . . . .        27,380        27,075 
                                           -----------   -----------  
Income from Continuing Operations . . .        61,820        60,174
Discontinued Operations, Net 
 of Income Taxes  . . . . . . . . . . .          --            (385) 
                                           -----------   -----------
Net Income (before preferred  
 dividend requirements) . . . . . . . .        61,820        59,789 
Preferred Dividend Requirements . . . .         1,916         1,916 
                                           -----------   -----------  
Earnings Applicable
 to Common Shares . . . . . . . . . . .    $   59,904    $   57,873 
                                           ===========   =========== 
Average Common Shares Outstanding . . .       116,538       116,475 
                                           ===========   =========== 
Earnings Per Common Share - Continuing 
 Operations. .  . . . . . . . . . . . .    $     0.51    $     0.50
                                           ===========   ===========
Earnings Per Common Share . . . . . . .    $     0.51    $     0.50 
                                           ===========   ===========   
Dividends Declared Per Common Share . .    $     0.39    $     0.38 
                                           ===========   ===========
 
             See notes to consolidated financial statements.
 
                                      4








                        SAN DIEGO GAS & ELECTRIC COMPANY 
                       STATEMENTS OF CONSOLIDATED INCOME 
                    (In thousands except per share amounts) 
                                           
                                             Nine Months Ended
                                                September 30,
                                             1995           1994
                                         -----------    -----------
                                                 (Unaudited)
 
Operating Revenues 
  Electric  . . . . . . . . . . . . . .    $1,130,530    $1,115,061 
  Gas . . . . . . . . . . . . . . . . .       229,897       252,371 
  Diversified operations  . . . . . . .        41,456        41,272 
                                           -----------   -----------  
    Total operating revenues  . . . . .     1,401,883     1,408,704 
                                           -----------   -----------  
Operating Expenses 
  Electric fuel . . . . . . . . . . . .        75,480       110,677 
  Purchased power . . . . . . . . . . .       262,702       256,376 
  Gas purchased for resale  . . . . . .        82,610       105,312 
  Maintenance . . . . . . . . . . . . .        55,194        47,970 
  Depreciation and decommissioning  . .       208,354       194,698 
  Property and other taxes  . . . . . .        34,193        33,717 
  General and administrative  . . . . .       140,521       151,240 
  Other . . . . . . . . . . . . . . . .       156,011       155,560 
  Income taxes  . . . . . . . . . . . .       123,373       120,949 
                                           -----------   -----------  
    Total operating expenses  . . . . .     1,138,438     1,176,499
                                           -----------   -----------  
Operating Income  . . . . . . . . . . .       263,445       232,205 
                                           -----------   -----------  
Other Income and (Deductions) 
  Writedown of real estate. . . . . . .           -         (25,000)    
  Allowance for equity funds used  
   during construction  . . . . . . . .         4,447         6,036 
  Taxes on nonoperating income  . . . .          (950)        6,853 
  Other - net . . . . . . . . . . . . .        (3,354)        4,047  
                                           -----------   -----------  
    Total other income and (deductions)           143        (8,064) 
                                           -----------   -----------  
Income Before Interest Charges. . . . .       263,588       224,141 
                                           -----------   -----------  
Interest Charges 
  Long-term debt  . . . . . . . . . . .        72,122        68,785 
  Short-term debt and other . . . . . .        14,425        10,174 
  Allowance for borrowed funds used  
   during construction  . . . . . . . .        (2,013)       (2,580) 
                                           -----------   -----------  
     Net interest charges . . . . . . .        84,534        76,379 
                                           -----------   -----------  
Income from Continuing Operations . . .       179,054       147,762
Discontinued Operations, Net 
 of Income Taxes  . . . . . . . . . . .        (6,168)      (61,396) 
                                           -----------   -----------
Net Income (before preferred  
 dividend requirements) . . . . . . . .       172,886        86,366 
Preferred Dividend Requirements . . . .         5,747         5,747 
                                           -----------   -----------  
Earnings Applicable
 to Common Shares . . . . . . . . . . .    $  167,139    $   80,619 
                                           ===========   =========== 
Average Common Shares Outstanding . . .       116,535       116,480 
                                           ===========   =========== 
Earnings Per Common Share - Continuing 
 Operations. .  . . . . . . . . . . . .    $     1.48    $     1.22
                                           ===========   ===========
Earnings Per Common Share . . . . . . .    $     1.43    $     0.69 
                                           ===========   ===========
Dividends Declared Per Common Share . .    $     1.17    $     1.14 
                                           ===========   ===========
 
             See notes to consolidated financial statements.

                                 5



                    SAN DIEGO GAS & ELECTRIC COMPANY 
                       CONSOLIDATED BALANCE SHEETS 
                        (In thousands of dollars) 
 
                                                  September 30,  December 31,
                                                      1995          1994 
                                                  ------------  ------------ 
                                                  (Unaudited) 
ASSETS 
Utility plant - at original cost . . . . . . . .   $5,468,196    $5,329,179    
Accumulated depreciation and decommissioning . .   (2,364,825)   (2,180,087)   
                                                  ------------  ------------ 
  Utility plant-net  . . . . . . . . . . . . . .    3,103,371     3,149,092    
                                                  ------------  ------------ 
Investments and other property . . . . . . . . .      514,993       465,918   
                                                  ------------  ------------ 
Current assets 
  Cash and temporary investments . . . . . . . .      140,093        25,405
  Accounts receivable  . . . . . . . . . . . . .      190,542       187,988    
  Notes receivable . . . . . . . . . . . . . . .       33,194        31,806    
  Inventories  . . . . . . . . . . . . . . . . .       73,001        75,607    
  Other  . . . . . . . . . . . . . . . . . . . .       33,192        34,022    
                                                  ------------  ------------ 
      Total current assets . . . . . . . . . . .      470,022       354,828    
                                                  ------------  ------------ 
Deferred taxes recoverable in rates  . . . . . .      283,968       305,717  
                                                  ------------  ------------ 
Deferred charges and other assets  . . . . . . .      333,441       322,881  
                                                  ------------  ------------

      Total  . . . . . . . . . . . . . . . . . .   $4,705,795    $4,598,436    
                                                  ============  ============

CAPITALIZATION AND LIABILITIES 
Capitalization 
  Common equity  . . . . . . . . . . . . . . . .   $1,505,881    $1,474,430    
  Preferred stock: 
    Not subject to mandatory redemption  . . . .       93,475        93,493   
    Subject to mandatory redemption  . . . . . .       25,000        25,000    
  Long-term debt . . . . . . . . . . . . . . . .    1,395,759     1,339,201 
                                                  ------------  ------------ 
      Total capitalization . . . . . . . . . . .    3,020,115     2,932,124   
                                                  ------------  ------------ 
Current liabilities                                                         
  Short-term borrowings  . . . . . . . . . . . .         -           89,325    
  Long-term debt redeemable within one year  . .      115,000       115,000    
  Current portion of long-term debt  . . . . . .       45,550        35,031   
  Accounts payable . . . . . . . . . . . . . . .       99,509       130,157   
  Dividends payable  . . . . . . . . . . . . . .       47,365        46,200    
  Taxes accrued  . . . . . . . . . . . . . . . .       48,721         5,519   
  Interest accrued . . . . . . . . . . . . . . .       25,770        23,372    
  Regulatory balancing accounts  
    overcollected-net. . . . . . . . . . . . . .      188,279       111,731    
  Other  . . . . . . . . . . . . . . . . . . . .      121,089       113,815   
                                                  ------------  ------------ 
      Total current liabilities  . . . . . . . .      691,283       670,150  
                                                  ------------  ------------ 
Customer advances for construction . . . . . . .       35,250        36,250  
                                                  ------------  ------------ 
Accumulated deferred income taxes-net  . . . . .      497,322       513,592  
                                                  ------------  ------------ 
Accumulated deferred investment tax credits  . .      105,286       109,161  
                                                  ------------  ------------ 
Deferred credits and other liabilities . . . . .      356,539       337,159  
                                                  ------------  ------------ 
      Total  . . . . . . . . . . . . . . . . . .   $4,705,795    $4,598,436  
                                                  ============  ============

 
 
 
                    See notes to consolidated financial statements. 
 
                                        6 







                        SAN DIEGO GAS & ELECTRIC COMPANY
                     STATEMENTS OF CONSOLIDATED CASH FLOWS
                           ( In thousands of dollars)


                                                            Nine Months Ended
                                                               September 30,
                                                               1995     1994
                                                            --------  -------
                                                                (Unaudited)

Cash Flows from Operating Activities
  Income from Continuing Operations. . . . . . . . . . . .  $179,054  $147,762
  Adjustments to reconcile income from continuing
   operations to net cash provided by operating activities
     Writedown of real estate and other assets . . . . . .      --      37,000
     Depreciation and decommissioning. . . . . . . . . . .   208,354   194,698
     Amortization of deferred charges and other assets . .    10,350     9,647
     Amortization of deferred credits
       and other liabilities . . . . . . . . . . . . . . .   (24,561)  (22,622)
     Allowance for equity funds used during construction .    (4,447)   (6,036)
     Deferred income taxes and investment tax credits  . .    (6,598)  (18,043)
     Other-net . . . . . . . . . . . . . . . . . . . . . .    14,653    21,784
  Changes in working capital components
     Accounts and notes receivable . . . . . . . . . . . .    (3,942)  (12,648)
     Regulatory balancing accounts . . . . . . . . . . . .    76,548    85,129
     Inventories . . . . . . . . . . . . . . . . . . . . .     2,606   (11,189)
     Other current assets. . . . . . . . . . . . . . . . .       830     1,267
     Accrued interest and taxes  . . . . . . . . . . . . .    44,081    51,059
     Accounts payable and other current liabilities. . . .   (23,374)  (38,290)
  Cash flows provided (used) by discontinued operations. .      (168)    2,335
                                                           ---------  ---------
       Net cash provided by operating activities . . . . .   473,386   441,853
                                                           ---------  ---------
Cash Flows from Financing Activities
     Dividends paid. . . . . . . . . . . . . . . . . . . .  (140,927) (137,315)
     Short-term borrowings-net . . . . . . . . . . . . . .   (89,325)  (77,397)
     Issuance of long-term debt. . . . . . . . . . . . . .   124,641      --  
     Repayment of long-term debt . . . . . . . . . . . . .  (102,074)  (24,507)
     Redemption of common stock . . . . . . . .  . . . . .       (29)     (929)
     Redemption of preferred stock . . . . . . . . . . . .       (18)      -- 
                                                           ---------  ---------
       Net cash used by financing activities . . . . . . .  (207,732) (240,148)
                                                           ---------  ---------
Cash Flows from Investing Activities
     Utility construction expenditures . . . . . . . . . .  (146,569) (197,715)
     Withdrawals from construction trust funds . . . . . .      --      58,042
     Contributions to decommissioning funds  . . . . . . .   (16,527)  (16,527)
     Other-net . . . . . . . . . . . . . . . . . . . . . .     7,008    (2,662)
     Discontinued operations . . . . . . . . . . . . . . .     5,122   (14,508)
                                                           ---------  ---------
       Net cash used by investing activities . . . . . . .  (150,966) (173,370)
                                                           ---------  ---------
Net increase . . . . . . . . . . . . . . . . . . . . . . .   114,688    28,335
Cash and temporary investments, beginning of period  . . .    25,405    12,711
                                                           ---------  ---------
Cash and temporary investments, end of period  . . . . . .  $140,093  $ 41,046
                                                           =========  =========
Supplemental Disclosure of Cash Flow Information
     Income tax payments . . . . . . . . . . . . . . . . .  $ 97,960  $ 81,219
                                                           =========  =========
     Interest payments, net of amounts capitalized . . . .  $ 82,136  $ 71,555
                                                           =========  =========
Supplemental Schedule of Noncash Investing
  and Financing Activities
     Real estate investments . . . . . . . . . . . . . . .  $ 32,553  $ 10,641
     Cash paid . . . . . . . . . . . . . . . . . . . . . .      (250)      (52)
                                                           ---------  ---------
     Liabilities assumed . . . . . . . . . . . . . . . . .  $ 32,303  $ 10,589
                                                           =========  =========


                  See notes to consolidated financial statements.

                                       7 




NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1.  GENERAL

SDG&E believes all adjustments necessary to present a fair 
statement of the consolidated financial position and results of 
operations for the periods covered by this report, consisting of 
recurring accruals, have been made. Certain prior year amounts 
have been reclassified for comparability.

SDG&E's significant accounting policies are described in the 
notes to consolidated financial statements in its 1994 Annual 
Report to Shareholders. SDG&E follows the same accounting 
policies for interim reporting purposes.

This report should be read in conjunction with SDG&E's 1994 
Annual Report on Form 10-K and its Quarterly Reports on Form 10-Q 
for the three months ended March 31, 1995 and June 30, 1995. The 
consolidated financial statements and Management's Discussion & 
Analysis of Financial Condition and Results of Operations 
included in SDG&E's 1994 Annual Report to Shareholders were 
incorporated by reference into SDG&E's 1994 Annual Report on Form 
10-K and filed as an exhibit thereto.

2.  MATERIAL CONTINGENCIES

INDUSTRY RESTRUCTURING - CALIFORNIA PUBLIC UTILITIES COMMISSION

On May 24, 1995 the CPUC voted 3-1 approving a proposed plan for 
restructuring California's electric industry with a wholesale 
power pool to begin by January 1997. The plan would allow the 
state's investor-owned utilities to remain in the business of 
owning and operating power plants for utility-owned generation. 
The pool, operated by an independent party, would provide for 
economic dispatch of competing generation facilities based on 
spot-market clearing prices similar to a commodities market. 
After two years, if jurisdictional and market power issues are 
resolved and transition cost recovery mechanisms are in place, 
retail consumers would be able to buy electricity directly from 
specific generators. The dissenting commissioner presented an 
alternative plan calling for direct power sales to all customers, 
including residential customers, by 1997.

The proposed majority plan supports the continued development of 
performance-based ratemaking. In addition, the CPUC stated that 
it is committed to industry restructuring in a manner that 
"...does not compromise the financial integrity of the utilities 
and continues to provide them with a reasonable opportunity to 
earn a fair profit." On July 24, 1995 SDG&E filed comments in 
support of the CPUC's majority plan. On September 11, 1995 
Southern California Edison and a coalition of independent power 
producers and large customers including the California 
Manufacturers Association jointly filed a Memorandum of 
Understanding as an alternative to the CPUC's majority proposal 
for industry restructuring. The MOU calls for, among other 
things, simultaneous operation of the power pool and direct 
access no later than January 1, 1998; phase-in of direct access 
over five years (including residential and small commercial 
customers); honoring cogeneration contracts; developing a 
competitive transition charge to cover stranded assets; and 
separation of the independent system operator (where the state's 
electricity will be scheduled and dispatched) from the functions 
of the independent power pool (where the market transactions 
occur). The MOU was the subject of CPUC full-panel hearings on 
September 13 and 14, 1995. On October 2, 1995 SDG&E filed 
comments with the CPUC supporting the main components of the MOU, 
but questioning the feasibility of separating the power pool from 
the system operator. SDG&E also commented that the proposal does 
not ensure that the benefits of the pool will be distributed 
equitably to all customers and may result in cost shifting and 
inefficiencies.

On October 12, 1995 CPUC President Daniel Fessler requested the 
California utilities to: 1) comment on a new CPUC proposal to 
reduce commercial and residential electric rates by 10 percent 
beginning on the date that the industry restructuring decision 
becomes effective and subsequently freezing rates for the next 
five years (due to recent voluntary rate reductions, SDG&E would 
not be subject to the immediate 10 percent rate cut, but would be 
subject to the 5-year rate freeze for rates that were in effect 
on January 1 

                                  8

1995);  2) comment on a new CPUC proposal that the 
utilities separate their generation, transmission and 
distribution assets, and divide the generation assets into two or 
three separate entities of which one or more would be spun off to 
shareholders;  and 3) provide additional justification for the 
adoption of the MOU's proposal to separate the functions of the 
power pool from the system operator. Commissioner Fessler 
indicated that he does not currently favor this separation. 
Fessler also indicated that the new proposals are intended to 
alleviate concerns that only large industrial customers would 
receive the benefits of industry restructuring or that a single 
entity would control a significant portion of California's 
generation resources. Comments are due by October 25, 1995. A 
final CPUC policy decision is expected in December 1995. 

SDG&E believes that there are no state or federal laws that need 
to be changed in order for the CPUC's majority proposal to go 
forward, although the California legislature does not agree. The 
California legislature is considering the CPUC's proposal and may 
hold additional hearings and/or issue its own restructuring 
policy in early 1996.

On September 30, 1995 SDG&E had approximately $960 million of net 
utility plant (including approximately $750 million of nuclear 
facilities) and $60 million of deferred taxes and regulatory 
assets (included in  "Deferred Charges and Other Assets" on the 
Consolidated Balance Sheets) relating to generating facilities 
currently being recovered in rates over various periods of time. 
In addition, SDG&E has long-term purchased-power commitments 
totaling $3.8 billion with various utilities and other providers. 
Further, the CPUC's December 1994 Biennial Resource Plan Update 
decision could require SDG&E to contract for an additional 500 
megawatts of power over 17 to 30-year terms at an estimated cost 
of $4.8 billion beginning in 1997. Prices under the 1994 BRPU 
contracts are estimated to exceed future market prices by $500 
million. SDG&E challenged the decision and in February 1995 the 
FERC issued a decision declaring the BRPU unlawful under federal 
law. Subsequently the CPUC delayed the schedule for completion of 
the BRPU auction and directed SDG&E and the successful bidders to 
attempt to negotiate a settlement. SDG&E presented a 
comprehensive settlement offer that provides for a $10 million 
pool to be shared by the successful bidders and would terminate 
SDG&E's BRPU obligations. SDG&E also offered to negotiate market-
based contracts. SDG&E regards all bidders as having no rights to 
a contract under the BRPU process. No settlement has been 
reached.

Once the CPUC has completed its restructuring of the electric 
utility industry, if the prices of competing suppliers are as 
anticipated, and if the regulatory process does not provide for 
complete recovery of those costs that are in excess of what will 
otherwise be recoverable via market-based pricing structures, 
SDG&E would incur a charge against earnings for a significant 
portion of its generating facilities, the related regulatory 
assets and the long-term commitments. However, the CPUC has 
indicated that any otherwise unrecovered amounts will be provided 
for in the new environment. SDG&E cannot at this time predict the 
impact of the CPUC's tentative decision and the transition to a 
more competitive environment on SDG&E's financial condition and 
results of operations. 

SDG&E believes that changes in the California utility industry 
and the movement toward a more competitive marketplace will 
require SDG&E to change its corporate structure. SDG&E is 
presently considering various strategies for the separation of 
its power generation and transmission assets from its other 
utility assets. These strategies are dependent on the outcome of 
the CPUC industry restructuring proceedings and the FERC 
wholesale open access rule-making proceedings (see "Industry 
Restructuring - Federal Energy Regulatory Commission" below).  In 
connection with the proposed industry restructuring, SDG&E has 
applied to the CPUC for permission to form a holding company. A 
holding company structure would, among other things, provide a 
platform for the separation of SDG&E's generation and 
transmission assets. The CPUC's Division of Ratepayer Advocates 
has recommended against approval of the holding company or, in 
the alternative, that approval include several conditions, some 
of which are onerous.  To date, the holding company proposal has 
been approved by the FERC, the Nuclear Regulatory Commission and 
SDG&E shareholders. SDG&E anticipates forming the holding company 
shortly after 

                                 9

receiving final approval from the CPUC, whose 
decision is expected before the end of December 1995.

INDUSTRY RESTRUCTURING - FEDERAL ENERGY REGULATORY COMMISSION

On March 29, 1995 the FERC issued a proposed rule that, if 
adopted, would require all public utilities to offer wholesale 
"open-access" transmission service on a nondiscriminatory basis. 
In addition, public utilities would be required to functionally 
price their generation and transmission services separately from 
each other. The FERC also stated its belief that utilities should 
be allowed to recover the costs of assets and obligations made 
uneconomic by the changed regulatory environment. Although 
SDG&E's cost recovery mechanisms are not currently under the 
jurisdiction of  the FERC, the recognition by the FERC of the 
propriety of such cost recovery supports the CPUC's similar 
position, as stated in its tentative policy decision.

On October 6, 1995 SDG&E filed for approval of its open-access 
tariffs for its service territory with the FERC in conjunction 
with its request for a marketing license for Enova Energy 
Management, SDG&E's wholly owned subsidiary, which intends to 
transact business at market-based rates in the wholesale energy 
market. Open-access tariffs provide for nondiscriminatory access 
to SDG&E's transmission system.  The filing is required of any 
company seeking to market energy at market-based rates. SDG&E 
requested three exceptions to the FERC's proposed transmission 
pricing rules: 1) SDG&E's rates should reflect any additional 
costs incurred to the extent that providing transmission service 
to others would conflict with Internal Revenue Service 
restrictions on SDG&E's Industrial Development Bonds and result 
in the loss of their tax-exempt status. SDG&E has issued $800 
million of tax-exempt bonds to finance its generating, 
distribution and transmission facilities. Such an impairment 
could result in SDG&E's incurring approximately $300 million of 
additional interest costs over the life of the bonds if its IDBs 
are replaced with taxable bonds. If an impairment occurred, it is 
not certain if all of the bonds would lose their tax-exempt 
status, or only the portion attributable to SDG&E's transmission 
facilities; 2) SDG&E should be compensated for lost opportunities 
that result from providing transmission service to others; and 3) 
transmission rates should be higher during peak periods to 
prevent "cherry picking" of transmission capacity. The FERC is 
expected to act on SDG&E's request within 60 days.

Final approval of the FERC's rule and the CPUC's industry 
restructuring plan would result in the creation of a bid-based 
wholesale electricity spot market with open-access transmission. 
Participating utilities would transfer complete operating control 
over the flow of energy to an independent system operator that 
would be responsible for directing the operation of the 
transmission system. At least at the outset, retail customers 
would not participate directly as buyers in the wholesale market. 
SDG&E has also proposed that a single entity would ultimately own 
and/or lease the transmission facilities within a broad 
geographic area. The creation of such an entity could involve the 
sale, lease or other disposition of SDG&E's transmission 
facilities. The FERC is expected to issue a final rule in early 
1996.

SAN ONOFRE NUCLEAR GENERATING STATION UNITS 2 & 3

In November 1994 SDG&E, Southern California Edison and the CPUC's 
Division of Ratepayer Advocates signed a settlement agreement on 
the accelerated recovery of SONGS Units 2 and 3 capital costs. It 
is anticipated that the rates in the agreement would be 
sufficient for SDG&E to recover approximately $750 million over 
an eight-year period beginning in February 1996, rather than over 
the anticipated operational life of the units, which may extend 
to 2013. During the eight-year period, the authorized rate of 
return would be reduced from the authorized weighted average cost 
of capital (currently 9.76 percent) to 7.52 percent (SDG&E's 1995 
authorized cost of debt). The agreement also includes a 
performance-incentive plan that would encourage continued, 
efficient operation of the plant. However, continued operation of 
SONGS beyond the eight-year period would be at the owners' 
discretion. Under the plan, customers would pay about four cents 
per kilowatt-hour for energy delivered from SONGS during the 
eight-year period. This pricing plan would replace the 
traditional method of recovering the units' operating expenses 
and capital improvements. This is intended to make the plants 
more competitive with other sources. SDG&E is 

                                   10

unable at this time 
to predict the impact of this proposal, if approved, on the 
results of its operations. Hearings were concluded in May 1995. 
On September 14, 1995 a CPUC Administrative Law Judge issued a 
proposed decision recommending that the settlement be addressed 
in the Industry Restructuring proceeding. The CPUC could issue a 
decision as early as November. However, Commissioner Fessler 
indicated that he is considering writing an alternate decision, 
which could delay the CPUC's final decision until December 1995.

NUCLEAR INSURANCE

Public liability claims that could arise from a nuclear incident 
are limited by law to $9 billion for each licensed nuclear 
facility. For this exposure, SDG&E and the co-owners of SONGS 
have purchased primary insurance of $200 million, the maximum 
amount available. The remaining coverage is provided by secondary 
financial protection required by the Nuclear Regulatory 
Commission and provides for loss sharing among utilities owning 
nuclear reactors if a costly accident occurs. SDG&E could be 
assessed retrospective premium adjustments of up to $32 million 
in the event of a nuclear incident involving any of the licensed, 
commercial reactors in the United States, if the amount of the 
loss exceeds $200 million. 

Insurance coverage is also provided for up to $2.8 billion of 
property damage and decontamination liability, and the cost of 
replacement power, which includes indemnity payments for up to 
two years, after a waiting period of 21 weeks. Coverage is 
provided primarily through mutual insurance companies owned by 
utilities with nuclear facilities. If losses at any of the 
nuclear facilities covered by the risk-sharing arrangements were 
to exceed the accumulated funds available for these insurance 
programs, SDG&E could be assessed retrospective premium 
adjustments of up to $9 million.  

3. WRITEDOWNS
 
In June 1994 SDG&E recorded writedowns related to the utility and 
its subsidiaries. SDG&E recorded a $25 million writedown of 
various commercial properties, including $19 million of 
subsidiary properties in Colorado Springs and in San Diego, to 
reflect continuing declines in commercial real estate values. As 
a result of the CPUC's proposal to restructure the electric 
utility industry and the uncertainty concerning the impact of 
competition, SDG&E also recorded a $12 million writedown of 
various non-earning utility assets, including the South Bay 
Repower project. Additional information on the CPUC's proposed 
industry restructuring and its potential impacts on SDG&E is 
provided in Note 2. Additional writedowns associated with 
discontinued operations are described in Note 4.

                                  11


4. DISCONTINUED OPERATIONS -- WAHLCO ENVIRONMENTAL SYSTEMS, INC.

On June 6, 1995 SDG&E sold its investment in Wahlco Environmental 
Systems, Inc. for $5 million. The sale of Wahlco is being 
accounted for as a disposal of a segment of business and SDG&E's 
prior periods' financial statements have been restated to reflect 
Wahlco as a discontinued operation. Discontinued operations 
consist of the following:

                                Nine Months Ended             Year Ended   
                                  September 30,              December 31, 
                                 1995       1994          1994     1993   1992
                               _______________________________________________
                                            (millions of dollars)
                                
Revenues                          $24       $50           $70     $82     $82 
Loss from operations before 
  income taxes                     --       (64)          (70)    (14)    (13)
Loss on disposal before income 
  taxes                           (10)       --            --      --      -- 
Income tax benefits                 4         3             7       5       3
                                 _______________________________________________

The loss on disposal of Wahlco was recorded in 1995 and reflects 
the sale of Wahlco and Wahlco's net operating losses after 1994. 
The loss from discontinued operations for the nine months ended 
September 30, 1994 was primarily due to the $59 million writedown 
of Wahlco's goodwill and other intangible assets as a result of 
the depressed air pollution-control market and increasing 
competition.

Wahlco's net assets (included in "Investments and Other Property" 
on the Consolidated Balance Sheets) at December 31, 1994 are 
summarized as follows:

       Current assets                                        $ 40.2
       Non-current assets                                      18.9 
       Current liabilities                                    (27.1)
       Long-term debt and other liabilities                   (24.2)
                                                             ______
                                                             $ 7.8  
                                                             ======

                                   12

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

RESULTS OF OPERATIONS:

EARNINGS

Earnings per share from continuing operations for the three 
months ended September 30, 1995 were $0.51, up $0.01 per share 
from the same period in 1994. Earnings per share from continuing 
operations for the nine months ended September 30, 1995 were 
$1.48, up from $1.22 per share for the same period in 1994. The 
change in nine-month earnings results primarily from a $0.20 per 
share June 1994 writedown associated with utility and real estate 
assets and a higher authorized return on equity in 1995. 
Additional information concerning the writedowns is provided in 
Note 3 of the notes to consolidated financial statements.

OPERATING REVENUES AND EXPENSES

Gas revenues, gas purchased for resale, and electric fuel expense 
decreased for the three months and nine months ended September 
30, 1995 from the corresponding periods in 1994 primarily due to 
lower natural gas prices. Purchased power expense for the nine 
months ended September 30, 1995 was up over the corresponding 
1994 period, primarily due to increased purchases of short-term 
energy to replace nuclear generation as a result of the refueling 
of San Onofre Nuclear Generating Station Units 2 and 3.

General and administrative expenses decreased for the nine months 
ended September 30, 1995 compared with 1994 primarily due to the 
June 1994 writedowns of various non-earning utility assets 
described in Note 3 of the notes to consolidated financial 
statements.

REGULATORY MATTERS:

CALIFORNIA PUBLIC UTILITIES COMMISSION'S PROPOSED INDUSTRY 
RESTRUCTURING

On May 24, 1995 the CPUC voted 3-1 approving a tentative plan for 
restructuring California's electric industry with a wholesale 
power pool to begin by January 1997. See additional discussion of 
industry restructuring in Note 2 of the notes to consolidated 
financial statements. SDG&E cannot at this time predict the 
impact of the CPUC's final decision and the transition to a more 
competitive environment on SDG&E's financial condition and 
results of operations.

HOLDING COMPANY

In November 1994 SDG&E filed an application with the CPUC to form 
a holding company. Under the proposed structure, SDG&E would 
become a subsidiary of the parent company, as would SDG&E's 
existing subsidiaries. Additional discussion of industry 
restructuring and the proposed holding company plan is provided 
in Note 2 of the notes to consolidated financial statements.

ELECTRIC RATES

On October 16, 1995 SDG&E filed rate requests with the CPUC to 
reflect lower expected prices for fuel and purchased power, lower 
cost of capital, balancing account activity, and inflation and 
customer growth based on SDG&E's PBR base-rates mechanism 
formula. If approved, SDG&E's system average electric rate would 
decrease from 9.9 cents to 9.7 cents.  The adjustment for fuel 
and energy costs would be effective June 1, 1996. The cost of 
capital and other base rate adjustments would be effective 
January 1, 1996.

COST OF CAPITAL

On October 6, 1995 a CPUC Administrative Law Judge issued a 
proposed decision (subsequently modified on October 12) on the 
1996 Cost of Capital proceeding recommending an 11.60 percent 
authorized return on common equity and a 0.25 percent increase in 
SDG&E's common equity ratio for an overall rate of return 

                                   13

of 9.38 
percent. SDG&E's 1995 authorized return on equity and overall 
rate of return are 12.05 percent and 9.76 percent, respectively. 
A final decision is on the CPUC's agenda for its November 8, 1995 
meeting.

In late October 1995 SDG&E expects to file a proposal with the 
CPUC to implement a 3-year cost of capital mechanism beginning in 
January 1997. Each October SDG&E's authorized rate of return 
would be adjusted if interest rates change by one percent or more 
from the prior year's benchmark. A one percent change in interest 
rates would result in a one-half percent change in SDG&E's return 
on equity. In addition, SDG&E's embedded costs of debt and 
preferred stock would be adjusted to reflect SDG&E's outstanding 
long-term debt and preferred stock at each September 30. The 
adjustments would be effective on January 1 of the following 
year.

BIENNIAL RESOURCE PLAN UPDATE PROCEEDING

In December 1994 the CPUC issued a decision ordering SDG&E, 
Pacific Gas & Electric and Southern California Edison to proceed 
with the BRPU auction. SDG&E was ordered to begin negotiating 
contracts (ranging from 17 to 30 years) to purchase 500 mw of 
power from qualifying facilities at an estimated cost of $4.8 
billion beginning in 1997. The FERC's February 1995 order 
declared the BRPU auction procedures unlawful under federal law. 
The CPUC encouraged SDG&E, PG&E and Edison to reach settlements 
with the auction winners. To date no settlements have been 
reached. Additional information is provided in Note 2 of the 
notes to consolidated financial statements. 

LIQUIDITY AND CAPITAL RESOURCES:

Sources of cash for 1995 through 1999 are expected to consist of 
income from operations and issuances of stock and debt. Cash 
requirements for 1995 through 1999 include the construction 
program and retirements of long-term debt. SDG&E conducts a 
continuing review of its construction, investment and financing 
programs. They are revised in response to changes in competition, 
customer growth, inflation, customer rates, the cost of capital, 
and environmental and regulatory requirements.

FINANCING ACTIVITIES

SDG&E anticipates that it will have no outstanding short-term or 
intermediate-term borrowings on December 31, 1995 and does not 
expect to issue any short- or intermediate-term debt in 1996. At 
December 31, 1994 SDG&E had various short-term bank lines 
aggregating $170 million and two $50 million long-term bank 
lines, related to which $58 million in short-term bank loans was 
outstanding. At September 30, 1995 SDG&E had short-term bank 
lines of $30 million (none outstanding) and long-term bank lines 
of $280 million ($50 million outstanding). Commitment fees are 
paid on the unused portion of the lines. There are no 
requirements for compensating balances.

SDG&E does not expect any issuances of long-term debt or 
preferred stock in 1995 other than refinancings. On June 6, 1995 
SDG&E issued $74 million of Industrial Development Bonds through 
the City of San Diego to refinance the 9-1/4 percent bonds issued 
in 1985. The new bonds were issued at par, with variable interest 
rates, and are due September 1, 2020. The proceeds were placed in 
an escrow fund and were used to call the 1985 bonds on September 
1, 1995.

$80 million of SDG&E's Pollution Control Bonds were remarketed in 
August 1995 at a rate of 4 percent, which compares to last year's 
rate of 4.25 percent. The new rate is effective September 1, 1995 
through August 31, 1996.

                                   14


SDG&E is in the process of delisting its preferred and preference 
stock from the Pacific Stock Exchange. Once this is accomplished, 
SDG&E's preferred and preference stock will be listed on the 
American Stock Exchange only.

SDG&E periodically enters into interest rate swap and cap 
agreements to moderate its exposure to interest rate changes and 
to lower its overall cost of borrowing. These swap and cap 
agreements generally remain off the balance sheet as they involve 
the exchange of fixed- and variable-rate interest payments 
without the exchange of the underlying principal amounts. The 
related gains or losses are reflected in the income statement as 
part of interest expense. Beginning in late 1995, SDG&E intends 
to use derivative financial instruments, such as futures, and 
option and swap contracts, to reduce price volatility of natural 
gas purchases in the regular course of business. SDG&E intends to 
use these contracts in its hedging activities on a continuing 
basis for periods consistent with its committed exposures. 
SDG&E's current policy is to use derivatives only as a hedge.

CAPITAL STRUCTURE

SDG&E maintains its utility capital structure so as to obtain 
long-term financing at the lowest possible rates. The following 
table lists key financial ratios for SDG&E's utility operations.

                                       September 30,              December 31,
                                            1995                    1994
                                      or the twelve               or the year
                                    months then ended             then ended

Pretax interest coverage                 4.7 X                       4.7 X
Internal cash generation                 118 %                        85 %
Construction expenditures as 
   a percent of capitalization           7.3 %                       9.1 %
Capital structure:
     Common equity                        48 %                        48 %
     Preferred stock                       4 %                         4 %
     Debt and leases                      48 %                        48 %

SDG&E's employee savings and common stock investment plans permit 
SDG&E to issue common stock or to purchase it on the open market. 
Currently, SDG&E is purchasing the stock on the open market for 
these plans.

CAPITAL REQUIREMENTS

Quarterly cash dividends of $0.39 per share have been declared 
through September 30, 1995. The dividend pay-out ratio for the 12 
months ended September 30, 1995 and December 31, 1994, 1993, 1992 
and 1991 were 81%, 130%, 82%, 81% and 79%, respectively. The 
increase in the pay-out ratio for the year ended December 31, 
1994 was due to the writedowns recorded during 1994. Additional 
information regarding the writedowns is provided in Notes 3 and 4 
of the notes to consolidated financial statements. The payment of 
future dividends is within the discretion of the SDG&E Board of 
Directors and dependent upon future business conditions, earnings 
and other factors. Net cash flows provided by operating 
activities currently are sufficient to maintain the payment of 
dividends at the present level.

                                15


Construction expenditures were $264 million in 1994 and are 
expected to be approximately $230 million in 1995. The level of 
expenditures in the next few years will depend on the CPUC's 
proposed industry restructuring (as described in "Regulatory 
Matters" above), the timing of expenditures to comply with air 
emission reduction and other environmental requirements, and 
SDG&E's proposal to transport natural gas to Mexico. (Additional 
information concerning SDG&E's proposal to transport gas to 
Mexico is provided in SDG&E's 1994 Annual Report.)

OTHER

Besides the effects of items discussed in the preceding pages, 
significant changes to the balance sheet at September 30, 1995 
compared to December 31, 1994 were in cash and temporary 
investments, accounts payable, taxes accrued and regulatory 
balancing accounts. The increase in cash and temporary 
investments was due to lower construction expenditures, and lower 
than expected prices for purchased-power and natural gas. 
Accounts payable decreased due to lower expense accruals at 
September 30, 1995. The increase in taxes accrued was due to 
regulatory balancing account overcollections. The increase in 
balancing accounts reflects overcollections as a result of lower 
than expected prices for purchased power and natural gas.

NEW ACCOUNTING STANDARD

In March 1995, the Financial Accounting Standards Board issued 
Statement of Financial Accounting Standards ("SFAS") No. 121, 
"Accounting for the Impairment of Long-Lived Assets and for Long-
Lived Assets to Be Disposed of."  This statement, which is 
effective for 1996 financial statements, requires that long-lived 
assets be reviewed for impairment whenever events or changes in 
circumstances indicate that the asset's book value exceeds its 
expected future cash flows such that the carrying amount of an 
asset may not be fully recoverable.  The statement also affects 
utility plant and regulatory assets such that a loss must be 
recognized whenever a regulator excludes all or part of an 
asset's cost from a company's rate base. Based on the existing 
regulatory environment and preliminary indications from the CPUC 
and the FERC on recovery of transition costs arising from 
industry restructuring, SFAS 121 is not currently expected to 
have an adverse impact on  SDG&E's financial condition or results 
of operations.  However, this may change in the future as 
deregulation, competitive factors, and restructuring take effect 
in the electric utility industry.

                                   16



PART II - OTHER INFORMATION - SDO Parent Co., Inc.

Part II - Other Information - San Diego Gas & Electric Company on 
page 17 of this Quarterly Report on Form 10-Q is incorporated herein by 
reference.  

PART II - OTHER INFORMATION - San Diego Gas & Electric Company

ITEM 1. LEGAL PROCEEDINGS

There have been no significant subsequent developments in the 
American Trails, Public Service Company of New Mexico, Canadian 
Natural Gas, Covalt, North City West and Wood Poles Preservatives 
proceedings. Background information concerning these and the 
following proceedings is contained in SDG&E's 1994 Annual Report 
on Form 10-K and in its March 31, 1995 and June 30, 1995 
Quarterly Reports on Form 10-Q.

Century Power

On October 23, 1995 SDG&E filed an Offer of Settlement with the 
Federal Energy Regulatory Commission which would result in the 
dismissal of all claims between SDG&E and Tucson Electric Power 
and Century with prejudice.  SDG&E is unable to predict the 
ultimate outcome of these proceedings.

SONGS Personal Injury Litigation

On October 12, 1995 a jury ruled in favor of Southern California 
Edison, SDG&E and Combustion Engineering in the case filed by 
Glen James in the United States District Court for the Southern 
District.  The plaintiffs have 30 days to appeal the verdict.  
The allegations in this case were substantially identical to 
those contained in the complaints of R. C. Tang, Linda McLandrich 
and Jason Mettler, described in SDG&E's 1993 and 1994 Annual 
Report on Form 10-K and subsequent quarterly reports. The 
complaint alleged that the plaintiff's cancer was caused by the 
emission of radiation while he was serving as a nuclear equipment 
operator at SONGS between 1982 and 1990. The Tang, James, 
McLandrich and Mettler complaints were all filed by the same 
attorneys.  SDG&E is unable to predict the ultimate outcome of 
these proceedings.




ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)       Exhibits

Exhibit 12 - Computation of Ratios

12.1  Computation of Ratio of Earnings to Combined Fixed Charges and Preferred 
Stock Dividends as required under SDG&E's August 1993 registration of 
5,000,000 shares of Preference Stock (Cumulative).

Exhibit 27 - Financial Data Schedule

27.1  SDG&E Financial Data Schedule for the nine months ended 
      September 30, 1995.

(b)   Reports on Form 8-K

      None


                                     17

                                 SIGNATURE

Pursuant to the requirement of the Securities Exchange Act of 1934, the
 registrant has duly caused this quarterly report to be signed on its behalf
 by the undersigned thereunto duly authorized.

                                             SAN DIEGO GAS & ELECTRIC COMPANY
                                                           (Registrant)



Date: October 23, 1995                         By:          /s/ F.H. Ault
                                               -------------------------------
                                                            (Signature)

                                                           F. H. Ault
                                                 Vice President and Controller

                                      18

 
                                SIGNATURE

Pursuant to the requirement of the Securities Exchange Act of 1934, the
 registrant has duly caused this quarterly report to be signed on its behalf by
 the undersigned thereunto duly authorized.

                                            SDO PARENT CO., INC.
                                                 (Registrant)



Date: October 23, 1995                   By:       /s/ F.H. Ault
                                             ----------------------    
                                                   (Signature)
                                                    F. H. Ault
                                         Vice President and Controller

                                     19

  
                                  EXHIBIT 12.1 
                          SAN DIEGO GAS & ELECTRIC COMPANY 
            COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES 
                           AND PREFERRED STOCK DIVIDENDS 
9 Months Ended 1990 1991 1992 1993 1994 9/30/95 --------- ---------- ---------- ---------- ---------- ---------- Fixed Charges: Interest: Long-Term Debt $ 97,894 $ 98,802 $100,776 $ 93,402 $ 93,076 $ 72,122 Short-Term Debt 12,301 8,234 6,242 7,980 10,322 10,750 Amortization of Debt Discount and Expense, Less Premium 2,465 2,471 2,881 4,162 4,604 3,675 Interest Portion of Annual Rentals 20,898 18,067 14,677 19,206 21,998 15,571 ---------- ---------- ----------- --------- ----------- ---------- Total Fixed Charges 133,558 127,574 124,576 124,750 130,000 102,118 ---------- ---------- ----------- --------- ----------- ---------- Preferred Dividends Requirements 10,863 10,535 9,600 8,565 7,663 5,747 Ratio of Income Before Tax to Net Income 1.75499 1.63017 1.72369 1.67794 1.90447 1.71910 ---------- ----------- ----------- ---------- ---------- ---------- Preferred Dividends for Purpose of Ratio 19,064 17,174 16,547 14,372 14,594 9,880 ---------- ----------- ----------- ---------- ---------- ---------- Total Fixed Charges and Preferred Dividends for Purpose of Ratio $152,622 $144,748 $141,123 $139,122 $144,594 $111,998 ========== =========== ========== ========== ========== ========== Earnings: Net Income (before preferred dividend requirements) $207,841 $208,060 $210,657 $218,715 $143,477 $172,886 Add: Fixed Charges (from above) 133,558 127,574 124,576 124,750 130,000 102,118 Less: Fixed Charges Capitalized 3,306 2,907 2,242 5,789 6,792 4,866 Taxes on Income 156,917 131,114 152,451 148,275 129,771 124,323 ---------- ---------- ---------- ---------- ----------- --------- Total Earnings for Purpose of Ratio $495,010 $463,841 $485,442 $485,951 $396,456 $394,461 ========== ========== ========== ========== =========== ========== Ratio of Earnings to Combined Fixed Charges and Preferred Dividends 3.24 3.20 3.44 3.49 2.74 3.52 ========== ========== ========== ========== =========== =========
 

UT 1,000 9-MOS DEC-31-1995 SEP-30-1995 PER-BOOK 3,103,371 514,993 470,022 259,900 357,509 4,705,795 291,348 565,159 649,374 1,505,881 25,000 93,475 1,170,110 0 121,920 0 152,074 0 103,729 8,476 1,525,130 4,705,795 1,401,883 123,373 1,015,065 1,138,438 263,445 143 263,588 84,534 172,886 5,747 167,139 136,346 63,931 473,386 1.43 1.43