米国企業
SJW GROUP

SJW GROUPSJW

時価総額

$125.4億

PER

132.9倍

	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
Revenues	-	-	-	-	-	-	-	398	420	565	574	621	670
Purchased water	54	66	63	47	61	73	86	97	99	101	98	122	136
Power	5	6	8	10	6	6	7	6	7	13	14	9	10
Groundwater extraction charges	21	24	38	54	31	32	48	47	44	71	76	56	63
Other production expenses	11	11	12	12	12	13	15	18	25	40	41	45	48
Total production expenses	92	107	121	123	111	124	157	169	176	226	229	233	256
Administrative and general	39	43	44	41	47	48	55	49	66	80	87	95	99
Maintenance	13	13	14	14	15	17	17	18	21	22	26	31	26
Utilities Operating Expense, Taxes	9	10	10	11	12	12	14	15	19	30	31	33	34
Depreciation and amortization	31	33	35	38	41	45	48	55	66	89	94	104	106
Gain on sale of nonutility properties	-0	-	-	-	-	-	12	-	-0	-	7	6	-
Impairment of long-lived asset	-	-	-	-	-	-	-	-	-	-	2	-	-
Total operating expense	185	206	223	227	225	247	291	324	363	447	463	490	521
Operating income	54	55	53	93	80	93	98	73	57	118	111	131	149
Interest on long-term debt and other interest expense	18	19	19	19	21	20	23	24	32	54	54	58	66
Pension non-service (cost) credit	-	-	-	-	-	-	-	2	3	0	-1	-5	1
Gain (Loss) on Sale of Properties	-	1	1	1	2	10	7	-	1	1	3	-	-
Other, net	1	2	2	2	1	1	2	2	2	6	7	4	9
Gain on sale of real estate investments	-	-	-	-	-	-	-	-	-	-	1	-	-
Other, net	1	2	2	2	1	1	2	2	2	6	7	4	9
Income before income taxes	35	38	37	77	61	86	96	49	32	70	69	82	91
Provision for income taxes	15	16	14	25	23	34	35	10	8	8	8	8	6
Net income	21	22	22	52	38	53	61	39	24	62	60	74	85
Unrealized gain (loss) on investment, net of taxes of $166 in 2023, $(188) in 2022 and $68 in 2021	-	-	-	-	-	-	-	-	-	-0	0	-1	1
Adjustment to pension benefit plans, net of taxes of $80 in 2023, $793 in 2022 and $264 in 2021	-	-	-	-	-	-	-	-	-	1	-1	-2	0
Comprehensive income	21	22	23	51	38	52	60	39	24	60	61	75	85
Income before income taxes	35	38	37	77	61	86	96	49	32	70	69	82	91
Earnings Per Share, Basic	1.12	1.2	1.13	2.56	1.86	2.59	2.89	1.83	0.82	2.16	2.04	2.44	2.69
Earnings Per Share, Diluted	1.11	1.18	1.12	2.54	1.85	2.57	2.86	1.82	0.82	2.14	2.03	2.43	2.68
Provision for income taxes	15	16	14	25	23	34	35	10	8	8	8	8	6
Net income	21	22	22	52	38	53	61	39	24	62	60	74	85
Unrealized gain (loss) on investment, net of taxes of $166 in 2023, $(188) in 2022 and $68 in 2021	-	-	-	-	-	-	-	-	-	-0	0	-1	1
Adjustment to pension benefit plans, net of taxes of $80 in 2023, $793 in 2022 and $264 in 2021	-	-	-	-	-	-	-	-	-	1	-1	-2	0
Comprehensive income	21	22	23	51	38	52	60	39	24	60	61	75	85
Comprehensive income	21	22	23	51	38	52	60	39	24	60	61	75	85
Earnings Per Share, Basic	1.12	1.2	1.13	2.56	1.86	2.59	2.89	1.83	0.82	2.16	2.04	2.44	2.69
Earnings Per Share, Diluted	1.11	1.18	1.12	2.54	1.85	2.57	2.86	1.82	0.82	2.14	2.03	2.43	2.68