FIRSTENERGY CORPFE
時価総額
$6.4億
PER
発電・送配電の大手。送配電網の近代化や太陽光発電事業、ネットワークのレジリエンス強化を展開。Energize365で2025〜2029年に約280億ドルの設備投資計画とBrookfieldが49.9%出資。米国東部中心に展開。
| 2010年 12月31日 | 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | 2024年 12月31日 | |
| Electricity, US Regulated | - | - | - | - | - | - | - | - | - | - | - | - | 9,916 | 10,405 | 10,976 |
| Transmission | - | - | - | - | - | - | - | - | 1,335 | - | - | - | 1,863 | 2,049 | 2,148 |
| Other | - | - | - | - | - | - | - | - | - | - | - | - | 680 | 416 | 348 |
| Revenues | - | - | - | 14,917 | 15,049 | 15,026 | 14,562 | 14,017 | 11,261 | 11,035 | 10,790 | 11,132 | 12,459 | 12,870 | 13,472 |
| Fuel | 1,432 | 2,317 | 2,471 | 2,496 | 2,280 | 1,855 | 1,666 | 1,383 | 538 | 497 | 369 | 481 | 730 | 538 | 464 |
| Purchased power | - | - | - | - | - | - | - | - | - | - | - | - | 3,863 | 4,108 | 3,912 |
| Other operating expenses | 2,850 | 3,909 | 3,769 | 3,593 | 3,962 | 3,749 | 3,858 | 4,232 | 3,133 | 2,952 | 3,291 | 3,196 | 3,817 | 3,594 | 4,159 |
| Depreciation | - | - | 1,124 | 1,202 | 1,220 | 1,282 | 1,313 | 1,138 | 1,136 | 1,220 | 1,274 | 1,302 | 1,375 | 1,461 | 1,581 |
| Deferral of regulatory assets, net | - | - | - | - | - | - | - | - | - | - | - | - | - | -261 | -231 |
| General taxes | - | - | 985 | 978 | 962 | 978 | 1,042 | 1,043 | 993 | 1,008 | 1,046 | 1,073 | 1,129 | 1,164 | 1,212 |
| Total operating expenses | 11,534 | 14,560 | 13,127 | 13,310 | 13,987 | 12,734 | 22,824 | 13,845 | 8,759 | 8,525 | 8,628 | 9,406 | 10,549 | 10,604 | 11,097 |
| OPERATING INCOME | 1,805 | 1,698 | 2,176 | 1,607 | 1,062 | 2,292 | -8,262 | 172 | 2,502 | 2,510 | 2,162 | 1,726 | 1,910 | 2,266 | 2,375 |
| Debt redemption costs (Note 12) | -5 | - | - | -132 | -8 | - | - | - | - | - | - | - | -171 | -36 | -85 |
| Income (Loss) from Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 168 | 175 | 58 |
| Miscellaneous income, net | - | - | - | - | - | - | - | - | - | - | - | - | 415 | 164 | 189 |
| Pension and OPEB mark-to-market adjustments | - | -507 | 609 | -256 | 835 | 242 | 147 | 141 | -144 | -674 | -477 | 382 | 72 | -78 | -22 |
| Interest expense | - | - | - | - | - | - | - | - | - | - | - | - | 1,039 | 1,124 | 1,144 |
| Capitalized financing costs | - | - | - | - | - | - | 103 | 79 | 65 | 71 | 77 | 75 | 84 | 97 | 133 |
| Total other expense | -563 | -255 | -852 | -1,037 | -891 | -1,399 | -970 | -1,001 | -990 | -1,393 | -1,033 | -167 | -471 | -802 | -871 |
| INCOME BEFORE INCOME TAXES | - | - | 1,324 | 570 | 171 | 893 | -9,232 | -829 | 1,512 | 1,117 | 1,129 | 1,559 | 1,439 | 1,464 | 1,504 |
| INCOME TAXES | 482 | 574 | 553 | 195 | -42 | 315 | -3,055 | 895 | 490 | 213 | 126 | 320 | 1,000 | 267 | 377 |
| INCOME FROM CONTINUING OPERATIONS | - | - | - | 375 | 213 | 578 | -6,177 | - | 1,022 | 904 | 1,003 | 1,239 | - | 1,197 | 1,127 |
| Discontinued operations (Note 1) | - | - | - | - | - | - | - | - | 326 | 8 | 76 | 44 | - | -21 | - |
| NET INCOME | 760 | 869 | 771 | 392 | 299 | 578 | -6,177 | - | - | - | - | - | 439 | 1,176 | 1,127 |
| Net Income (Loss) Attributable to Noncontrolling Interest | -24 | -16 | - | - | - | - | - | - | 367 | - | - | - | 33 | 74 | 149 |
| EARNINGS ATTRIBUTABLE TO FIRSTENERGY CORP. | 784 | 885 | 771 | 392 | 299 | 578 | -6,177 | -1,724 | 1,348 | 912 | 1,079 | 1,283 | 439 | 1,176 | 1,127 |
| Earnings from continuing operations | - | - | - | - | - | - | - | - | - | - | - | - | 439 | 1,123 | 978 |
| Earnings from discontinued operations | - | - | - | - | - | - | - | - | 326 | 8 | 76 | 44 | - | -21 | - |
| EARNINGS ATTRIBUTABLE TO FIRSTENERGY CORP. | 784 | 885 | 771 | 392 | 299 | 578 | -6,177 | -1,724 | 1,348 | 912 | 1,079 | 1,283 | 439 | 1,176 | 1,127 |
| Basic - continuing operations (in dollars per share) | - | - | - | - | - | 1.37 | - | - | 1.33 | 1.69 | 1.85 | 2.27 | 0.71 | 1.96 | 1.7 |
| Basic - discontinued operations (in dollars per share) | - | - | - | - | - | - | - | - | 0.66 | 0.01 | 0.14 | 0.08 | - | -0.04 | - |
| Earnings Per Share, Basic | 2.58 | 2.22 | - | - | - | 1.37 | - | - | 1.99 | 1.7 | 1.99 | 2.35 | 0.71 | 1.92 | 1.7 |
| Diluted - continuing operations (in dollars per share) | - | - | - | - | - | 1.37 | - | - | 1.33 | 1.67 | 1.85 | 2.27 | 0.71 | 1.96 | 1.7 |
| Diluted - discontinued operations (in dollars per share) | - | - | - | - | - | - | - | - | 0.66 | 0.01 | 0.14 | 0.08 | - | -0.04 | - |
| Earnings Per Share, Diluted | 2.57 | 2.21 | - | - | - | 1.37 | - | - | 1.99 | 1.68 | 1.99 | 2.35 | 0.71 | 1.92 | 1.7 |