- 米国企業
- SEMPRA
SEMPRASREA
時価総額
$494.2億
PER
13.7倍
| 2010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 | |
| Natural gas | - | - | - | - | - | - | - | - | - | - | 6,333 | 7,868 | 9,495 |
| Electric | - | - | - | - | - | - | - | - | - | - | 4,658 | 4,783 | 4,334 |
| Energy-related businesses | 2,184 | 1,206 | 1,248 | 1,277 | 977 | 922 | 1,431 | 1,641 | 1,381 | 1,345 | 1,866 | 1,788 | 2,891 |
| Total revenues | 9,003 | 9,647 | 10,557 | 11,035 | 10,231 | 10,183 | 11,207 | 11,687 | 10,829 | 11,370 | 12,857 | 14,439 | 16,720 |
| Cost of natural gas | - | - | - | - | - | - | - | 1,208 | 1,139 | 925 | 1,597 | 2,603 | 3,719 |
| Electricity, US Regulated | - | - | - | - | - | - | - | 2,323 | 1,188 | 1,187 | 1,010 | 937 | 375 |
| Energy-related businesses cost of sales | - | - | - | - | - | - | - | - | - | - | - | 942 | 548 |
| Operation and maintenance | 2,499 | 2,923 | 2,995 | 2,935 | 2,895 | 2,970 | 3,117 | 3,309 | 3,466 | 3,940 | 4,338 | 4,746 | 5,459 |
| Aliso Canyon litigation and regulatory matters | - | - | - | - | - | - | - | - | - | 307 | 1,593 | 259 | - |
| Depreciation and amortization | 867 | 1,090 | 1,113 | 1,156 | 1,250 | 1,312 | 1,490 | 1,549 | 1,569 | 1,666 | 1,855 | 2,019 | 2,227 |
| Franchise fees and other taxes | 327 | 359 | 374 | 408 | 423 | 426 | 436 | 472 | 496 | 543 | 596 | 635 | 677 |
| Gain on sale of assets | - | - | - | 62 | 70 | 134 | 3 | 524 | 63 | -3 | 36 | - | 1 |
| Other income, net | - | - | - | - | - | - | - | 6 | 77 | -48 | 58 | 24 | 131 |
| Interest income | 16 | 24 | 20 | 22 | 29 | 26 | 46 | 104 | 87 | 96 | 69 | 75 | 89 |
| Interest expense | 436 | 493 | 559 | 554 | 561 | 553 | 659 | 925 | 1,077 | 1,081 | 1,198 | 1,054 | 1,309 |
| Income before income taxes and equity earnings | 786 | 943 | 1,430 | 1,524 | 1,704 | 1,830 | 1,585 | 1,046 | 1,734 | 1,489 | 219 | 1,343 | 2,627 |
| Income tax expense | 102 | 59 | 366 | 300 | 341 | 389 | 1,276 | 96 | 315 | 249 | 99 | 556 | 490 |
| Equity earnings | - | - | - | - | - | - | - | 176 | 580 | 1,015 | 1,343 | 1,498 | - |
| Equity earnings | 22 | -7 | 31 | 81 | 104 | 6 | 34 | -236 | 30 | 294 | 614 | 666 | 1,481 |
| Income from continuing operations, net of tax | - | - | - | - | - | - | - | - | 1,999 | 2,255 | 1,463 | 2,285 | - |
| Net income | 733 | 920 | 1,088 | 1,262 | 1,448 | 1,519 | 351 | 1,126 | 2,362 | 4,105 | 1,463 | 2,285 | 3,618 |
| Income from discontinued operations, net of income tax | - | - | - | - | - | - | - | - | 363 | 1,850 | - | - | - |
| Earnings attributable to noncontrolling interests | -16 | 55 | 79 | 100 | 98 | 148 | 94 | 76 | 164 | 172 | 145 | 146 | 543 |
| Net income | 733 | 920 | 1,088 | 1,262 | 1,448 | 1,519 | 351 | 1,126 | 2,362 | 4,105 | 1,463 | 2,285 | 3,618 |
| Preferred dividends | - | - | - | - | - | - | - | 125 | 1 | 168 | 63 | 44 | 44 |
| Earnings attributable to noncontrolling interests | -16 | 55 | 79 | 100 | 98 | 148 | 94 | 76 | 164 | 172 | 145 | 146 | 543 |
| Preferred dividends of subsidiary | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 |
| Preferred dividends | - | - | - | - | - | - | - | 125 | 1 | 168 | 63 | 44 | 44 |
| Earnings attributable to common shares | - | - | - | - | - | - | - | 924 | 2,055 | 3,764 | 1,254 | 2,094 | 3,030 |
| Preferred dividends of subsidiary | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 |
| Income (Loss) from Continuing Operations, Per Basic Share | - | - | - | - | - | - | - | - | 6.22 | 6.61 | 4.03 | 6.65 | - |
| Earnings | 3.02 | 3.56 | 4.1 | 4.72 | 5.43 | 5.48 | 1.02 | 3.45 | 7.4 | 12.93 | 4.03 | 6.65 | 4.81 |
| Earning from discontinued operations | - | - | - | - | - | - | - | - | 1.18 | 6.32 | - | - | - |
| Earnings | 3.02 | 3.56 | 4.1 | 4.72 | 5.43 | 5.48 | 1.02 | 3.45 | 7.4 | 12.93 | 4.03 | 6.65 | 4.81 |
| Earnings attributable to common shares | - | - | - | - | - | - | - | 924 | 2,055 | 3,764 | 1,254 | 2,094 | 3,030 |
| Income (Loss) from Continuing Operations, Per Diluted Share | - | - | - | - | - | - | - | - | 6.13 | 6.58 | 4.01 | 6.62 | - |
| Earnings | 2.98 | 3.48 | 4.01 | 4.63 | 5.37 | 5.46 | 1.01 | 3.42 | 7.29 | 12.88 | 4.01 | 6.62 | 4.79 |
| Earnings from discontinued operations | - | - | - | - | - | - | - | - | 1.16 | 6.3 | - | - | - |
| Earnings | 2.98 | 3.48 | 4.01 | 4.63 | 5.37 | 5.46 | 1.01 | 3.42 | 7.29 | 12.88 | 4.01 | 6.62 | 4.79 |
| Income (Loss) from Continuing Operations, Per Basic Share | - | - | - | - | - | - | - | - | 6.22 | 6.61 | 4.03 | 6.65 | - |
| Earnings | 3.02 | 3.56 | 4.1 | 4.72 | 5.43 | 5.48 | 1.02 | 3.45 | 7.4 | 12.93 | 4.03 | 6.65 | 4.81 |
| Earning from discontinued operations | - | - | - | - | - | - | - | - | 1.18 | 6.32 | - | - | - |
| Earnings | 3.02 | 3.56 | 4.1 | 4.72 | 5.43 | 5.48 | 1.02 | 3.45 | 7.4 | 12.93 | 4.03 | 6.65 | 4.81 |
| Income (Loss) from Continuing Operations, Per Diluted Share | - | - | - | - | - | - | - | - | 6.13 | 6.58 | 4.01 | 6.62 | - |
| Earnings | 2.98 | 3.48 | 4.01 | 4.63 | 5.37 | 5.46 | 1.01 | 3.42 | 7.29 | 12.88 | 4.01 | 6.62 | 4.79 |
| Earnings from discontinued operations | - | - | - | - | - | - | - | - | 1.16 | 6.3 | - | - | - |
| Earnings | 2.98 | 3.48 | 4.01 | 4.63 | 5.37 | 5.46 | 1.01 | 3.42 | 7.29 | 12.88 | 4.01 | 6.62 | 4.79 |