Sempra
VSE:SREN
Income Statement
Earnings Waterfall
Sempra
Revenue
|
12.9B
USD
|
Operating Expenses
|
-10.3B
USD
|
Operating Income
|
2.6B
USD
|
Other Expenses
|
293m
USD
|
Net Income
|
2.9B
USD
|
Income Statement
Sempra
Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
10 991
N/A
|
11 018
+0%
|
10 897
-1%
|
10 581
-3%
|
10 229
-3%
|
10 189
0%
|
10 133
-1%
|
9 907
-2%
|
9 985
+1%
|
10 201
+2%
|
10 629
+4%
|
11 014
+4%
|
11 152
+1%
|
9 624
-14%
|
10 659
+11%
|
10 317
-3%
|
10 197
-1%
|
10 076
-1%
|
10 429
+4%
|
10 467
+0%
|
10 677
+2%
|
10 817
+1%
|
10 897
+1%
|
11 197
+3%
|
11 075
-1%
|
11 370
+3%
|
11 587
+2%
|
11 815
+2%
|
12 184
+3%
|
12 857
+6%
|
13 418
+4%
|
14 224
+6%
|
14 828
+4%
|
14 439
-3%
|
17 179
+19%
|
16 967
-1%
|
16 684
-2%
|
16 720
+0%
|
13 800
-17%
|
13 476
-2%
|
12 918
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(156)
|
(163)
|
(160)
|
(160)
|
(152)
|
(148)
|
(148)
|
(332)
|
(330)
|
(322)
|
(309)
|
(45)
|
(34)
|
(291)
|
(71)
|
0
|
(207)
|
(357)
|
(326)
|
(389)
|
(364)
|
(344)
|
(295)
|
(283)
|
(279)
|
(276)
|
(326)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
10 835
N/A
|
10 855
+0%
|
10 737
-1%
|
10 421
-3%
|
10 077
-3%
|
10 041
0%
|
9 985
-1%
|
9 575
-4%
|
9 655
+1%
|
9 879
+2%
|
10 320
+4%
|
10 969
+6%
|
11 118
+1%
|
9 333
-16%
|
10 588
+13%
|
0
N/A
|
9 990
N/A
|
9 719
-3%
|
10 103
+4%
|
10 078
0%
|
10 313
+2%
|
10 473
+2%
|
10 602
+1%
|
10 914
+3%
|
10 796
-1%
|
11 094
+3%
|
11 261
+2%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9 006)
|
(9 104)
|
(8 729)
|
(8 394)
|
(8 194)
|
(8 299)
|
(8 329)
|
(8 344)
|
(8 214)
|
(8 296)
|
(8 458)
|
(8 623)
|
(8 946)
|
(7 354)
|
(8 850)
|
(8 271)
|
(7 965)
|
(7 963)
|
(9 441)
|
(8 232)
|
(8 099)
|
(7 721)
|
(7 682)
|
(7 781)
|
(7 961)
|
(8 261)
|
(8 360)
|
(9 114)
|
(9 389)
|
(10 007)
|
(10 604)
|
(11 196)
|
(11 713)
|
(11 882)
|
(13 929)
|
(13 713)
|
(13 286)
|
(13 005)
|
(10 817)
|
(10 713)
|
(10 322)
|
|
Depreciation & Amortization |
(1 151)
|
(1 156)
|
(1 173)
|
(1 192)
|
(1 215)
|
(1 250)
|
(1 275)
|
(1 282)
|
(1 295)
|
(1 312)
|
(1 344)
|
(1 398)
|
(1 448)
|
(1 436)
|
(1 502)
|
(1 511)
|
(1 499)
|
(1 491)
|
(1 502)
|
(1 514)
|
(1 550)
|
(1 569)
|
(1 598)
|
(1 621)
|
(1 637)
|
(1 666)
|
(1 696)
|
(1 747)
|
(1 800)
|
(1 855)
|
(1 906)
|
(1 944)
|
(1 979)
|
(2 019)
|
(2 065)
|
(2 113)
|
(2 170)
|
(2 227)
|
(2 282)
|
(2 336)
|
(2 387)
|
|
Operations Maintenance |
(2 963)
|
(2 939)
|
(2 921)
|
(2 905)
|
(2 880)
|
(2 896)
|
(2 939)
|
(2 932)
|
(2 934)
|
(2 969)
|
(2 983)
|
(3 025)
|
(3 084)
|
(2 947)
|
(3 161)
|
(3 155)
|
(3 185)
|
(3 150)
|
(3 241)
|
(3 337)
|
(3 390)
|
(3 466)
|
(3 585)
|
(3 645)
|
(3 844)
|
(3 940)
|
(3 990)
|
(4 116)
|
(4 145)
|
(4 338)
|
(4 423)
|
(4 561)
|
(4 694)
|
(4 746)
|
(4 869)
|
(5 073)
|
(5 250)
|
(5 459)
|
(5 462)
|
(5 429)
|
(5 372)
|
|
Purchased Fuel Power Gas |
(4 500)
|
(4 601)
|
(4 225)
|
(3 883)
|
(3 678)
|
(3 730)
|
(3 693)
|
(3 703)
|
(3 561)
|
(3 589)
|
(3 688)
|
(3 770)
|
(3 978)
|
(2 535)
|
(3 324)
|
(3 050)
|
(2 818)
|
(2 850)
|
(3 091)
|
(2 888)
|
(2 670)
|
(2 190)
|
(1 953)
|
(1 960)
|
(1 956)
|
(2 112)
|
(2 115)
|
(2 400)
|
(2 671)
|
(3 218)
|
(3 670)
|
(4 074)
|
(4 412)
|
(4 482)
|
(6 330)
|
(5 742)
|
(5 196)
|
(4 642)
|
(2 404)
|
(2 271)
|
(1 880)
|
|
Other Operating Expenses |
(392)
|
(408)
|
(410)
|
(414)
|
(421)
|
(423)
|
(422)
|
(427)
|
(424)
|
(426)
|
(443)
|
(430)
|
(436)
|
(436)
|
(863)
|
(555)
|
(463)
|
(472)
|
(1 607)
|
(493)
|
(489)
|
(496)
|
(546)
|
(555)
|
(524)
|
(543)
|
(559)
|
(851)
|
(773)
|
(596)
|
(605)
|
(617)
|
(628)
|
(635)
|
(665)
|
(785)
|
(670)
|
(677)
|
(669)
|
(677)
|
(683)
|
|
Operating Income |
1 829
N/A
|
1 751
-4%
|
2 008
+15%
|
2 027
+1%
|
1 883
-7%
|
1 742
-7%
|
1 656
-5%
|
1 231
-26%
|
1 441
+17%
|
1 583
+10%
|
1 862
+18%
|
2 346
+26%
|
2 172
-7%
|
1 979
-9%
|
1 738
-12%
|
2 046
+18%
|
2 025
-1%
|
1 756
-13%
|
662
-62%
|
1 846
+179%
|
2 214
+20%
|
2 752
+24%
|
2 920
+6%
|
3 133
+7%
|
2 835
-10%
|
2 833
0%
|
2 901
+2%
|
2 701
-7%
|
2 795
+3%
|
2 850
+2%
|
2 814
-1%
|
3 028
+8%
|
3 115
+3%
|
2 557
-18%
|
3 250
+27%
|
3 254
+0%
|
3 398
+4%
|
3 715
+9%
|
2 983
-20%
|
2 763
-7%
|
2 596
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(430)
|
(408)
|
(426)
|
(473)
|
(470)
|
(256)
|
(305)
|
(296)
|
204
|
164
|
36
|
76
|
(398)
|
(481)
|
(463)
|
(607)
|
(681)
|
(488)
|
(558)
|
(555)
|
(659)
|
(1 090)
|
(1 193)
|
(1 208)
|
(1 183)
|
(985)
|
(1 013)
|
(951)
|
(977)
|
(1 125)
|
(1 089)
|
(1 192)
|
(1 205)
|
(1 034)
|
(1 114)
|
(1 113)
|
(1 151)
|
(1 186)
|
(1 137)
|
(1 136)
|
(1 108)
|
|
Non-Reccuring Items |
62
|
56
|
37
|
35
|
16
|
26
|
0
|
(16)
|
(17)
|
(19)
|
0
|
(68)
|
(417)
|
(423)
|
0
|
(1 649)
|
(1 303)
|
(1 122)
|
0
|
178
|
139
|
(43)
|
0
|
0
|
(1)
|
(308)
|
(308)
|
(308)
|
(1 878)
|
(1 596)
|
(1 688)
|
(1 733)
|
(284)
|
(259)
|
(167)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
62
|
62
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
513
|
0
|
579
|
576
|
63
|
0
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Total Other Income |
97
|
125
|
124
|
112
|
95
|
122
|
202
|
126
|
129
|
102
|
232
|
285
|
315
|
171
|
130
|
35
|
114
|
55
|
518
|
43
|
(76)
|
52
|
(97)
|
(115)
|
(91)
|
(48)
|
280
|
236
|
172
|
54
|
79
|
96
|
103
|
79
|
38
|
25
|
77
|
97
|
157
|
161
|
177
|
|
Pre-Tax Income |
1 558
N/A
|
1 524
-2%
|
1 743
+14%
|
1 763
+1%
|
1 586
-10%
|
1 704
+7%
|
1 553
-9%
|
1 045
-33%
|
1 757
+68%
|
1 830
+4%
|
2 130
+16%
|
2 639
+24%
|
1 672
-37%
|
1 248
-25%
|
1 405
+13%
|
(175)
N/A
|
155
N/A
|
714
+361%
|
622
-13%
|
2 091
+236%
|
2 194
+5%
|
1 734
-21%
|
1 630
-6%
|
1 807
+11%
|
1 560
-14%
|
1 489
-5%
|
1 860
+25%
|
1 678
-10%
|
112
-93%
|
219
+96%
|
116
-47%
|
199
+72%
|
1 729
+769%
|
1 343
-22%
|
2 007
+49%
|
2 166
+8%
|
2 324
+7%
|
2 627
+13%
|
2 003
-24%
|
1 788
-11%
|
1 665
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(330)
|
(300)
|
(336)
|
(341)
|
(285)
|
(341)
|
(286)
|
(82)
|
(349)
|
(389)
|
(576)
|
(849)
|
(483)
|
(319)
|
(353)
|
416
|
193
|
49
|
249
|
(400)
|
(322)
|
(315)
|
(66)
|
(187)
|
(225)
|
(249)
|
(614)
|
(585)
|
(144)
|
(99)
|
(275)
|
(216)
|
(579)
|
(556)
|
(598)
|
(693)
|
(620)
|
(490)
|
(286)
|
19
|
72
|
|
Income from Continuing Operations |
1 228
|
1 224
|
1 407
|
1 422
|
1 301
|
1 363
|
1 267
|
963
|
1 408
|
1 441
|
1 554
|
1 790
|
1 189
|
929
|
1 052
|
241
|
348
|
763
|
871
|
1 691
|
1 872
|
1 419
|
1 564
|
1 620
|
1 335
|
1 240
|
1 246
|
1 093
|
(32)
|
120
|
(159)
|
(17)
|
1 150
|
787
|
1 409
|
1 473
|
1 704
|
2 137
|
1 717
|
1 807
|
1 737
|
|
Income to Minority Interest |
(114)
|
(100)
|
(102)
|
(104)
|
(103)
|
(98)
|
(88)
|
(74)
|
(137)
|
(148)
|
(148)
|
(126)
|
(74)
|
(94)
|
(66)
|
(83)
|
(62)
|
(76)
|
(134)
|
(174)
|
(210)
|
(164)
|
(274)
|
(257)
|
(219)
|
(172)
|
(54)
|
(36)
|
(19)
|
(145)
|
(146)
|
(224)
|
(284)
|
(146)
|
(304)
|
(337)
|
(394)
|
(543)
|
(420)
|
(445)
|
(433)
|
|
Equity Earnings Affiliates |
33
|
38
|
47
|
60
|
80
|
85
|
87
|
98
|
90
|
78
|
53
|
38
|
22
|
72
|
47
|
25
|
96
|
175
|
297
|
419
|
611
|
580
|
742
|
857
|
917
|
1 015
|
1 070
|
1 150
|
1 215
|
1 343
|
1 351
|
1 413
|
1 439
|
1 498
|
1 391
|
1 404
|
1 466
|
1 481
|
1 610
|
1 655
|
1 630
|
|
Net Income (Common) |
1 146
N/A
|
1 161
+1%
|
1 351
+16%
|
1 377
+2%
|
1 277
-7%
|
1 349
+6%
|
1 265
-6%
|
986
-22%
|
1 360
+38%
|
1 370
+1%
|
1 458
+6%
|
1 701
+17%
|
1 136
-33%
|
256
-77%
|
162
-37%
|
(658)
N/A
|
(441)
+33%
|
924
N/A
|
1 018
+10%
|
1 933
+90%
|
2 472
+28%
|
2 055
-17%
|
2 374
+16%
|
4 259
+79%
|
3 797
-11%
|
3 764
-1%
|
3 878
+3%
|
2 063
-47%
|
1 064
-48%
|
1 254
+18%
|
992
-21%
|
1 127
+14%
|
2 260
+101%
|
2 094
-7%
|
2 451
+17%
|
2 495
+2%
|
2 731
+9%
|
3 030
+11%
|
2 862
-6%
|
2 972
+4%
|
2 889
-3%
|
|
EPS (Diluted) |
4.58
N/A
|
4.63
+1%
|
5.39
+16%
|
5.48
+2%
|
5.08
-7%
|
5.38
+6%
|
5.03
-7%
|
3.92
-22%
|
5.43
+39%
|
5.45
+0%
|
5.8
+6%
|
6.72
+16%
|
4.5
-33%
|
1.01
-78%
|
0.62
-39%
|
-2.47
N/A
|
-1.59
+36%
|
3.42
N/A
|
3.67
+7%
|
6.91
+88%
|
8.35
+21%
|
7.28
-13%
|
7.56
+4%
|
14.47
+91%
|
13.06
-10%
|
12.89
-1%
|
12.57
-2%
|
6.68
-47%
|
3.33
-50%
|
2
-40%
|
3.12
+56%
|
3.56
+14%
|
7.14
+101%
|
3.31
-54%
|
3.87
+17%
|
3.94
+2%
|
4.32
+10%
|
4.79
+11%
|
4.52
-6%
|
4.68
+4%
|
4.54
-3%
|