Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2005-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating revenue | 240,550,000 | 198,255,000 | 167,599,000 | 197,820,000 | 225,063,000 | 176,174,000 | 149,382,000 | 93,529,000 | 124,578,000 | 102,073,000 | 69,045,000 | 79,306,000 | 112,344,000 | 86,944,000 | 61,112,000 | 87,613,000 | 82,955,000 | 72,402,000 | 62,112,000 | 69,286,000 | 125,430,000 | 70,356,000 | 54,596,000 | 67,262,000 | 85,238,000 | 74,230,000 | 50,139,000 | 62,449,000 | 82,374,000 | 65,575,000 | 51,149,000 | 62,338,000 | 73,914,000 | 59,007,000 | 43,696,000 | 150,840,000 | 69,507,000 | 60,058,000 | 41,253,000 | 141,754,000 | 64,847,000 | 55,135,000 | 39,017,000 | 126,119,000 | 63,119,000 | 33,306,000 | ||||||||||||||||||||||||||
operating expense: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
production expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchased water | 38,163,000 | 37,421,000 | 25,953,000 | 39,937,000 | 54,310,000 | 38,129,000 | 26,192,000 | 34,928,000 | 46,044,000 | 32,592,000 | 22,418,000 | 38,021,000 | 38,744,000 | 26,352,000 | 19,217,000 | 21,797,000 | 33,121,000 | 27,668,000 | 15,645,000 | 23,770,000 | 35,130,000 | 25,889,000 | 15,934,000 | 23,492,000 | 35,583,000 | 26,381,000 | 13,662,000 | 24,705,000 | 33,545,000 | 23,712,000 | 15,416,000 | 19,518,000 | 30,833,000 | 22,181,000 | 13,924,000 | 20,108,000 | 28,681,000 | 14,485,000 | 9,697,000 | 13,718,000 | 22,085,000 | 16,002,000 | 9,284,000 | 9,992,000 | 15,616,000 | 11,942,000 | 9,730,000 | 13,700,000 | 21,092,000 | 18,314,000 | 10,119,000 | 11,978,000 | 22,768,000 | 17,783,000 | 13,577,000 | 15,038,000 | 19,182,000 | 12,681,000 | 7,416,000 | 31,901,000 | 16,390,000 | 14,176,000 | 6,996,000 | 31,836,000 | 16,760,000 | 13,287,000 | 9,326,000 | 28,829,000 | 16,067,000 | 7,012,000 | ||
power | 8,175,000 | 3,851,000 | 3,483,000 | 2,897,000 | 3,396,000 | 2,737,000 | 2,427,000 | 2,239,000 | 2,785,000 | 2,379,000 | 2,199,000 | -1,498,000 | 3,913,000 | 3,394,000 | 3,080,000 | 2,938,000 | 4,179,000 | 3,391,000 | 3,003,000 | 3,185,000 | 3,994,000 | 3,426,000 | 2,725,000 | 2,496,000 | 2,294,000 | 1,493,000 | 1,160,000 | 1,406,000 | 1,882,000 | 1,624,000 | 1,268,000 | 1,804,000 | 2,500,000 | 1,704,000 | 1,287,000 | 1,110,000 | 2,141,000 | 1,614,000 | 1,237,000 | 921,000 | 2,500,000 | 1,528,000 | 1,172,000 | 2,300,000 | 3,453,000 | 2,623,000 | 1,489,000 | 1,883,000 | 3,074,000 | 1,777,000 | 885,000 | 1,354,000 | 2,274,000 | 1,303,000 | 865,000 | 1,028,000 | 1,979,000 | 1,373,000 | 1,014,000 | 4,980,000 | 2,579,000 | 2,010,000 | 1,066,000 | 4,967,000 | 2,565,000 | 2,264,000 | 912,000 | 2,755,000 | 2,415,000 | 671,000 | ||
groundwater extraction charges | 39,608,000 | 26,354,000 | 18,291,000 | 18,387,000 | 25,081,000 | 17,552,000 | 12,126,000 | 16,229,000 | 21,398,000 | 14,994,000 | 10,359,000 | 4,811,000 | 19,059,000 | 18,360,000 | 13,928,000 | 16,447,000 | 23,736,000 | 20,138,000 | 15,545,000 | 17,277,000 | 20,471,000 | 18,583,000 | 15,028,000 | 14,772,000 | 13,182,000 | 9,100,000 | 6,863,000 | 12,429,000 | 14,890,000 | 9,919,000 | 9,532,000 | 13,719,000 | 15,756,000 | 10,932,000 | 7,410,000 | 6,461,000 | 10,867,000 | 8,312,000 | 6,448,000 | 9,187,000 | 7,920,000 | 6,197,000 | 7,936,000 | 11,428,000 | 17,286,000 | 15,516,000 | 9,448,000 | 10,670,000 | 13,142,000 | 9,525,000 | 4,590,000 | 6,883,000 | 8,672,000 | 5,439,000 | 2,946,000 | 3,365,000 | 7,824,000 | 5,300,000 | 4,508,000 | 22,523,000 | 11,845,000 | 9,417,000 | 5,416,000 | 19,919,000 | 10,222,000 | 8,555,000 | 3,566,000 | |||||
other production expenses | 12,374,000 | 13,243,000 | 11,240,000 | 12,831,000 | 12,919,000 | 12,052,000 | 11,049,000 | 11,257,000 | 12,415,000 | 11,921,000 | 12,043,000 | 11,802,000 | 11,888,000 | 11,596,000 | 10,123,000 | 11,173,000 | 11,069,000 | 9,831,000 | 9,402,000 | 9,915,000 | 10,092,000 | 10,280,000 | 10,093,000 | 9,738,000 | 5,295,000 | 5,159,000 | 5,099,000 | 4,724,000 | 4,836,000 | 4,626,000 | 4,212,000 | 4,163,000 | 3,874,000 | 3,655,000 | 3,511,000 | 3,352,000 | 3,311,000 | 3,272,000 | 3,232,000 | 3,083,000 | 3,033,000 | 3,065,000 | 2,997,000 | 2,993,000 | 3,073,000 | 3,001,000 | 2,862,000 | |||||||||||||||||||||||||
total production expenses | 98,320,000 | 80,869,000 | 58,967,000 | 74,052,000 | 95,706,000 | 70,470,000 | 51,794,000 | 64,653,000 | 82,642,000 | 61,886,000 | 47,019,000 | 53,136,000 | 73,604,000 | 59,702,000 | 46,348,000 | 52,355,000 | 72,105,000 | 61,028,000 | 43,595,000 | 54,147,000 | 69,687,000 | 58,178,000 | 43,780,000 | 50,498,000 | 56,354,000 | 42,133,000 | 26,784,000 | 43,264,000 | 55,153,000 | 39,881,000 | 30,428,000 | 39,204,000 | 52,963,000 | 38,472,000 | 26,132,000 | 31,031,000 | 45,000,000 | 27,683,000 | 20,614,000 | 26,909,000 | 35,538,000 | 26,792,000 | 21,389,000 | 26,713,000 | 39,428,000 | 33,082,000 | 23,529,000 | |||||||||||||||||||||||||
administrative and general | 31,306,000 | 28,795,000 | 27,760,000 | 33,866,000 | 25,708,000 | 20,468,000 | 25,788,000 | 26,897,000 | 23,888,000 | 23,527,000 | 24,344,000 | 24,030,000 | 23,909,000 | 23,260,000 | 24,205,000 | 22,400,000 | 22,713,000 | 21,326,000 | 20,893,000 | 20,824,000 | 19,529,000 | 17,772,000 | 21,262,000 | 25,890,000 | 14,712,000 | 13,408,000 | 12,291,000 | 12,655,000 | 12,752,000 | 11,958,000 | 11,568,000 | 15,517,000 | 13,477,000 | 13,412,000 | 12,605,000 | 12,348,000 | 12,449,000 | 11,536,000 | 11,705,000 | 12,270,000 | 12,101,000 | 11,464,000 | 11,296,000 | 11,039,000 | 10,574,000 | 9,510,000 | 9,450,000 | 11,429,000 | 10,706,000 | 10,085,000 | 11,494,000 | 10,745,000 | 10,773,000 | 10,746,000 | 10,548,000 | 9,960,000 | 9,882,000 | 9,658,000 | 9,636,000 | 17,366,000 | 6,322,000 | 5,648,000 | 5,839,000 | 16,759,000 | 5,575,000 | 5,265,000 | 5,790,000 | 15,476,000 | 5,632,000 | 4,549,000 | ||
maintenance | 8,016,000 | 7,470,000 | 7,499,000 | 8,221,000 | 8,512,000 | 7,881,000 | 6,687,000 | 6,916,000 | 6,457,000 | 6,298,000 | 6,058,000 | 10,083,000 | 7,065,000 | 6,891,000 | 6,695,000 | 6,810,000 | 6,369,000 | 6,587,000 | 6,265,000 | 6,188,000 | 4,550,000 | 5,334,000 | 6,086,000 | 6,528,000 | 4,923,000 | 4,729,000 | 4,325,000 | 4,378,000 | 4,980,000 | 4,596,000 | 4,460,000 | 5,137,000 | 4,374,000 | 4,258,000 | 3,661,000 | 5,394,000 | 4,217,000 | 4,054,000 | 3,811,000 | 3,769,000 | 3,975,000 | 3,844,000 | 3,368,000 | 3,652,000 | 3,975,000 | 3,573,000 | 3,274,000 | 3,590,000 | 3,325,000 | 3,433,000 | 3,200,000 | 3,817,000 | 3,411,000 | 3,133,000 | 2,989,000 | 3,406,000 | 3,331,000 | 3,476,000 | 3,048,000 | 9,827,000 | 3,296,000 | 3,272,000 | 3,044,000 | 8,809,000 | 2,819,000 | 2,995,000 | 2,792,000 | 7,509,000 | 2,680,000 | 2,038,000 | ||
property taxes and other non-income taxes | 9,516,000 | 8,506,000 | 9,195,000 | 9,318,000 | 9,361,000 | 8,419,000 | 8,830,000 | 9,383,000 | 8,795,000 | 7,896,000 | 8,401,000 | 8,330,000 | 8,354,000 | 7,579,000 | 8,309,000 | 8,175,000 | 8,125,000 | 7,149,000 | 7,515,000 | 7,524,000 | 7,797,000 | 7,102,000 | 7,463,000 | 7,027,000 | 4,065,000 | 3,848,000 | 4,128,000 | 3,643,000 | 4,016,000 | 3,450,000 | 3,866,000 | 3,382,000 | 3,454,000 | 3,111,000 | 3,695,000 | 3,008,000 | 3,213,000 | 2,684,000 | 3,218,000 | 2,789,000 | 2,893,000 | 2,890,000 | 3,095,000 | 2,835,000 | 2,872,000 | 2,575,000 | 2,804,000 | 2,548,000 | 2,686,000 | 2,534,000 | 2,549,000 | 2,452,000 | 2,397,000 | 2,419,000 | 2,435,000 | 2,314,000 | 2,397,000 | 2,123,000 | 2,087,000 | |||||||||||||
depreciation and amortization | 28,765,000 | 28,750,000 | 28,282,000 | 28,696,000 | 27,423,000 | 28,366,000 | 28,370,000 | 26,996,000 | 26,455,000 | 26,121,000 | 26,296,000 | 26,075,000 | 25,529,000 | 25,207,000 | 27,606,000 | 23,613,000 | 23,837,000 | 23,512,000 | 23,438,000 | 22,727,000 | 22,417,000 | 22,753,000 | 21,382,000 | 20,224,000 | 15,122,000 | 15,101,000 | 15,145,000 | 13,680,000 | 13,682,000 | 13,656,000 | 13,583,000 | 12,075,000 | 12,065,000 | 12,033,000 | 12,119,000 | 11,136,000 | 11,119,000 | 11,187,000 | 11,183,000 | 10,191,000 | 10,188,000 | 10,202,000 | 10,159,000 | 9,458,000 | 9,467,000 | 9,495,000 | 9,485,000 | 8,693,000 | 8,787,000 | 8,743,000 | 8,816,000 | 8,176,000 | 8,288,000 | 8,326,000 | 8,308,000 | 7,804,000 | 7,803,000 | 7,792,000 | 7,794,000 | 18,055,000 | 5,988,000 | 5,984,000 | 6,063,000 | 17,164,000 | 5,690,000 | 5,672,000 | 5,613,000 | 15,791,000 | 5,508,000 | 5,023,000 | ||
total operating expense | 175,923,000 | 154,390,000 | 131,703,000 | 154,153,000 | 166,710,000 | 135,604,000 | 121,469,000 | 134,845,000 | 148,237,000 | 125,728,000 | 112,118,000 | 120,989,000 | 138,379,000 | 122,639,000 | 107,713,000 | 108,070,000 | 133,149,000 | 119,602,000 | 101,706,000 | 111,410,000 | 123,980,000 | 111,139,000 | 100,327,000 | 119,822,000 | 96,913,000 | 80,994,000 | 65,274,000 | 81,236,000 | 99,025,000 | 76,287,000 | 67,711,000 | 75,315,000 | 86,333,000 | 71,286,000 | 58,212,000 | 62,917,000 | 75,998,000 | 57,144,000 | 50,531,000 | 55,928,000 | 64,695,000 | 55,192,000 | 49,307,000 | 53,697,000 | 66,316,000 | 58,235,000 | 48,542,000 | 55,911,000 | 65,892,000 | 57,293,000 | 44,366,000 | 48,339,000 | 61,497,000 | 51,990,000 | 44,424,000 | 45,818,000 | 55,428,000 | 45,223,000 | 38,095,000 | 129,411,000 | 58,042,000 | 50,526,000 | 35,483,000 | 122,732,000 | 54,116,000 | 47,075,000 | 34,608,000 | 28,426,000 | ||||
operating income | 64,627,000 | 43,865,000 | 35,896,000 | 43,667,000 | 58,353,000 | 40,570,000 | 27,913,000 | 36,493,000 | 56,606,000 | 31,158,000 | 25,178,000 | 50,385,000 | 37,602,000 | 26,402,000 | 16,589,000 | 31,667,000 | 33,774,000 | 32,639,000 | 13,079,000 | 24,290,000 | 41,883,000 | 36,070,000 | 15,427,000 | 6,016,000 | 17,084,000 | 21,971,000 | 12,408,000 | 17,482,000 | 25,828,000 | 22,799,000 | 7,331,000 | 18,214,000 | 38,245,000 | 30,787,000 | 10,833,000 | 16,389,000 | 36,346,000 | 29,800,000 | 10,581,000 | 31,685,000 | 18,260,000 | 17,210,000 | 12,805,000 | 15,589,000 | 59,114,000 | 12,121,000 | 6,054,000 | 11,351,000 | 19,346,000 | 16,937,000 | 5,773,000 | 14,110,000 | 20,877,000 | 13,585,000 | 6,725,000 | 16,520,000 | 18,486,000 | 13,784,000 | 5,601,000 | 21,429,000 | 11,465,000 | 9,532,000 | 5,770,000 | 19,022,000 | 10,731,000 | 8,060,000 | 4,409,000 | 20,152,000 | 11,401,000 | 4,880,000 | ||
yoy | 10.75% | 8.12% | 28.60% | 19.66% | 3.09% | 30.21% | 10.86% | -27.57% | 50.54% | 18.01% | 51.78% | 59.11% | 11.33% | -19.11% | 26.84% | 30.37% | -19.36% | -9.51% | -15.22% | 303.76% | 145.16% | 64.17% | 24.33% | -65.59% | -33.85% | -3.63% | 69.25% | -4.02% | -32.47% | -25.95% | -32.33% | 11.14% | 5.22% | 3.31% | 2.38% | -48.28% | 99.05% | 73.16% | -17.37% | 103.25% | -69.11% | 41.98% | 111.51% | 37.34% | 205.56% | -28.43% | 4.87% | -19.55% | -7.33% | 24.67% | -14.16% | -14.59% | 12.93% | -1.44% | 20.07% | -35.68% | -51.15% | 12.65% | 6.84% | 18.26% | 30.87% | -5.61% | -5.88% | 65.16% | ||||||||
qoq | 47.33% | 22.20% | -17.80% | -25.17% | 43.83% | 45.34% | -23.51% | -35.53% | 81.67% | 23.75% | -50.03% | 34.00% | 42.42% | 59.15% | -47.61% | -6.24% | 3.48% | 149.55% | -46.15% | -42.01% | 16.12% | 133.81% | 156.43% | -64.79% | -22.24% | 77.07% | -29.02% | -32.31% | 13.29% | 210.99% | -59.75% | -52.38% | 24.22% | 184.20% | -33.90% | -54.91% | 21.97% | 181.64% | -66.61% | 73.52% | 6.10% | 34.40% | -17.86% | -73.63% | 387.70% | 100.21% | -46.67% | -41.33% | 14.22% | 193.38% | -59.09% | -32.41% | 53.68% | 102.01% | -59.29% | -10.64% | 34.11% | 146.10% | 86.91% | 20.28% | 65.20% | -69.67% | 77.26% | 33.14% | 82.81% | -78.12% | 76.76% | 133.63% | ||||
operating margin % | 29.25% | 27.63% | 19.86% | 18.34% | 44.85% | 21.37% | 17.71% | 13.35% | 29.19% | 20.23% | 21.44% | 11.39% | 22.66% | 25.25% | 24.50% | 13.33% | 8.17% | 14.99% | 21.34% | 15.97% | 23.39% | 20.69% | 23.01% | 9.77% | ||||||||||||||||||||||||||||||||||||||||||||||||
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest on long-term debt and other interest expense | -17,898,000 | -18,122,000 | -18,272,000 | -17,996,000 | -17,516,000 | -18,294,000 | -17,584,000 | -17,231,000 | -16,744,000 | -16,397,000 | -15,772,000 | -10,540,000 | -14,190,000 | -14,241,000 | -13,729,000 | -10,163,750 | -13,535,000 | -13,681,000 | -13,439,000 | -9,909,500 | -13,174,000 | -13,180,000 | -13,284,000 | -4,773,250 | -6,588,000 | -6,714,000 | -5,791,000 | -4,553,250 | -6,077,000 | -6,084,000 | -6,052,000 | |||||||||||||||||||||||||||||||||||||||||
pension non-service credit | 1,587,000 | 1,620,000 | 1,603,000 | 940,000 | 940,000 | 939,000 | 950,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 2,607,000 | 1,982,000 | 795,000 | -2,604,000 | -1,197,000 | 1,205,000 | 2,651,000 | 1,840,000 | 1,661,000 | 2,115,000 | 3,266,000 | 1,691,000 | 875,000 | 824,000 | 995,000 | 1,988,000 | 1,244,000 | 1,784,000 | 1,754,000 | 2,971,000 | 1,130,000 | 1,048,000 | 757,000 | 901,000 | 303,000 | 517,000 | 390,000 | 514,000 | 538,000 | 679,000 | 676,000 | 484,000 | 341,000 | 596,000 | 445,000 | 531,000 | 410,000 | 150,000 | 309,000 | 399,000 | 398,000 | 230,000 | 293,000 | 1,211,000 | 57,000 | 439,000 | 220,000 | 411,000 | 354,000 | 589,000 | 371,000 | 1,070,000 | 165,000 | 162,000 | 198,000 | 144,000 | 150,000 | 106,000 | 136,000 | 12,047,000 | 4,343,000 | 4,069,000 | 3,683,000 | 11,183,000 | 3,724,000 | 3,628,000 | 3,621,000 | 11,386,000 | 3,709,000 | 3,190,000 | ||
income before income taxes | 50,923,000 | 29,345,000 | 20,022,000 | 24,007,000 | 40,580,000 | 24,420,000 | 13,930,000 | 20,778,000 | 40,783,000 | 16,774,000 | 12,608,000 | 38,337,000 | 25,257,000 | 13,926,000 | 4,804,000 | 21,229,000 | 21,817,000 | 24,081,000 | 1,720,000 | 12,438,000 | 30,671,000 | 23,931,000 | 2,855,000 | -5,834,000 | 12,043,000 | 17,954,000 | 7,918,000 | 11,297,000 | 19,891,000 | 16,939,000 | 705,000 | 25,643,000 | 33,063,000 | 32,548,000 | 5,239,000 | 21,724,000 | 31,471,000 | 27,686,000 | 5,500,000 | 26,728,000 | 15,071,000 | 11,866,000 | 7,489,000 | 11,275,000 | 54,097,000 | 9,938,000 | 1,467,000 | 6,888,000 | 14,753,000 | 12,631,000 | 2,247,000 | 10,244,000 | 16,950,000 | 8,758,000 | 1,908,000 | 11,558,000 | 13,575,000 | 9,268,000 | 1,043,000 | |||||||||||||
benefit from income taxes | 5,791,000 | 4,670,000 | 3,471,000 | 1,087,000 | 1,928,000 | 3,724,000 | 2,231,000 | 1,829,000 | 4,561,000 | -1,512,000 | 1,078,000 | 4,838,000 | 223,000 | 2,368,000 | 3,210,000 | 2,749,000 | 3,306,000 | -846,000 | 4,578,000 | 4,210,000 | 438,000 | -348,000 | 2,565,000 | 4,192,000 | 2,045,000 | 2,474,000 | 4,103,000 | 4,068,000 | -580,000 | 8,338,000 | 13,523,000 | 11,964,000 | 1,568,000 | 7,997,000 | 12,512,000 | 10,911,000 | 2,122,000 | 10,536,000 | 5,537,000 | 4,405,000 | 2,794,000 | 5,587,000 | 15,731,000 | 3,092,000 | 561,000 | 2,211,000 | 5,803,000 | 5,191,000 | 930,000 | 4,320,000 | 6,866,000 | 3,557,000 | 799,000 | 4,956,000 | 5,360,000 | 3,817,000 | 433,000 | |||||||||||||||
net income | 45,132,000 | 24,675,000 | 16,551,000 | 22,920,000 | 38,652,000 | 20,696,000 | 11,699,000 | 18,949,000 | 36,222,000 | 18,286,000 | 11,530,000 | 33,499,000 | 25,034,000 | 11,558,000 | 3,737,000 | 10,614,750 | 19,068,000 | 20,775,000 | 2,616,000 | 5,873,000 | 3,671,000 | 13,727,000 | 18,959,000 | 16,775,000 | 3,378,000 | 16,192,000 | 9,534,000 | 7,461,000 | 4,695,000 | 5,688,000 | 38,366,000 | 6,846,000 | 906,000 | 4,677,000 | 8,950,000 | 7,440,000 | 1,317,000 | 5,924,000 | 10,084,000 | 5,201,000 | 1,109,000 | 6,602,000 | 8,215,000 | 5,451,000 | 610,000 | 13,204,000 | 8,257,000 | 6,278,000 | 2,718,000 | 11,312,000 | 8,011,000 | 5,406,000 | 2,122,000 | 29,723,000 | 8,858,000 | 2,681,000 | ||||||||||||||||
yoy | 16.76% | 19.23% | 41.47% | 20.96% | 6.71% | 13.18% | 1.47% | -43.43% | 44.69% | 58.21% | 208.54% | 215.59% | 31.29% | -44.37% | 42.85% | 8.67% | -15.22% | 98.86% | 124.84% | -28.05% | 184.67% | -75.15% | 8.98% | 418.21% | 21.62% | 328.67% | -7.98% | -31.21% | -21.05% | -11.25% | 43.05% | 18.76% | -10.27% | 22.75% | -4.59% | 81.80% | -58.72% | -92.61% | 16.73% | 3.07% | 16.13% | 28.09% | -61.94% | -9.56% | 101.64% | |||||||||||||||||||||||||||
qoq | 82.91% | 49.08% | -27.79% | -40.70% | 86.76% | 76.90% | -38.26% | -47.69% | 98.09% | 58.59% | -65.58% | 33.81% | 116.59% | 209.29% | -64.79% | -44.33% | -8.22% | 694.15% | -73.26% | -27.60% | 13.02% | 396.60% | -79.14% | 69.83% | 27.78% | 58.91% | -17.46% | -85.17% | 460.41% | 655.63% | -80.63% | -47.74% | 20.30% | 464.92% | -77.77% | -41.25% | 93.89% | 368.98% | -83.20% | -19.63% | 50.71% | 793.61% | 59.91% | 31.52% | 130.98% | -75.97% | 41.21% | 48.19% | 154.76% | -92.86% | 235.55% | 230.40% | ||||||||||||||||||||
net income margin % | 15.19% | 17.68% | 11.66% | 8.40% | 29.82% | 14.23% | 7.75% | 3.01% | 9.78% | 11.42% | 13.65% | 2.28% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 7.56% | 0% | 0% | 0% | 0% | ||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive loss | -11,000 | -52,500 | -227,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | 45,132,000 | 24,675,000 | 16,551,000 | 23,531,000 | 38,652,000 | 20,696,000 | 11,257,000 | 18,843,000 | 36,540,000 | 18,295,000 | 11,623,000 | 35,741,000 | 24,861,000 | 11,310,000 | 3,556,000 | 10,648,000 | 19,056,000 | 20,882,000 | 2,654,000 | 5,873,000 | 3,787,000 | 13,834,000 | 18,790,000 | 15,520,000 | 3,908,000 | 16,368,000 | 9,422,000 | 7,206,000 | 4,680,000 | 6,021,000 | 38,095,000 | 5,716,000 | 1,104,000 | 5,304,000 | 9,135,000 | 7,351,000 | 1,671,000 | 5,871,000 | 10,125,000 | 5,260,000 | 1,098,000 | 6,727,000 | 7,988,000 | 5,479,000 | 599,000 | 15,593,000 | 11,975,000 | 2,787,000 | 3,451,000 | 8,469,000 | 8,653,000 | 4,867,000 | 772,000 | 34,032,000 | 9,630,000 | |||||||||||||||||
earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
—basic | 1.27 | 0.71 | 0.49 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
—diluted | 1.27 | 0.71 | 0.49 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends per share | 0.42 | 0.42 | 0.42 | 0.3 | 0.4 | 0.4 | 0.4 | 0.285 | 0.38 | 0.38 | 0.38 | 0.27 | 0.36 | 0.36 | 0.36 | 0.255 | 0.34 | 0.34 | 0.34 | 0.24 | 0.32 | 0.32 | 0.32 | 0.225 | 0.3 | 0.3 | 0.3 | 0.21 | 0.28 | 0.28 | 0.28 | 0.163 | 0.22 | 0.22 | 0.22 | 0.153 | 0.2 | 0.2 | 0.2 | 0.148 | 0.2 | 0.2 | 0.2 | 0.14 | 0.19 | 0.19 | 0.19 | 0.138 | 0.18 | 0.18 | 0.18 | 0.133 | 0.18 | 0.18 | 0.18 | 0.13 | 0.17 | 0.17 | 0.17 | 0.04 | 0.16 | 0.16 | 0.16 | 0.038 | 0.15 | 0.15 | 0.15 | 0.035 | 0.14 | 0.27 | ||
weighted-average shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income | -110,500 | -442,000 | 105,000 | 318,000 | 9,000 | 93,000 | -150,500 | -173,000 | -248,000 | -181,000 | 33,250 | -12,000 | 107,000 | 38,000 | -12,250 | 76,000 | 10,000 | 198,000 | 112,500 | 185,000 | -89,000 | 354,000 | 22,250 | 41,000 | 59,000 | 28,000 | -11,000 | 2,389,000 | 3,718,000 | -2,843,000 | 642,000 | 4,309,000 | 772,000 | -2,777,000 | ||||||||||||||||||||||||||||||||||||||
earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.548 | 1.17 | 0.64 | 0.36 | 0.525 | 1.14 | 0.58 | 0.37 | 0.333 | 0.83 | 0.38 | 0.12 | 0.36 | 0.64 | 0.7 | 0.09 | 0.21 | 0.18 | 0.478 | 0.93 | 0.82 | 0.17 | 0.268 | 0.47 | 0.37 | 0.23 | 0.57 | 1.9 | 0.34 | 0.04 | 0.225 | 0.44 | 0.37 | 0.07 | 0.22 | 0.54 | 0.28 | 0.06 | 0.193 | 0.44 | 0.29 | 0.03 | 0.113 | 0.45 | 0.34 | 0.15 | 0.11 | 0.44 | 0.3 | 0.12 | 0.12 | 0.48 | 0.29 | |||||||||||||||||||
diluted | 0.545 | 1.17 | 0.64 | 0.36 | 0.523 | 1.13 | 0.58 | 0.37 | 0.333 | 0.82 | 0.38 | 0.12 | 0.358 | 0.64 | 0.69 | 0.09 | 0.21 | 0.18 | 0.475 | 0.92 | 0.82 | 0.16 | 0.265 | 0.46 | 0.36 | 0.23 | 0.565 | 1.88 | 0.34 | 0.04 | 0.223 | 0.44 | 0.37 | 0.07 | 0.218 | 0.53 | 0.28 | 0.06 | 0.19 | 0.44 | 0.29 | 0.03 | 0.11 | 0.44 | 0.34 | 0.15 | 0.108 | 0.43 | 0.29 | 0.11 | 0.12 | 0.48 | 0.29 | |||||||||||||||||||
weighted-average shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 32,896,967 | 32,397,501 | 32,076,720 | 31,862,518 | 31,499,068 | 30,936,476 | 30,269,462 | 30,244,511 | 30,224,135 | 29,816,736 | 29,799,499 | 28,862,882 | 28,533,907 | 28,507,940 | 28,489,357 | 28,451,811 | 28,440,221 | 28,423,214 | 20,626,654 | 20,592,014 | 20,561,329 | 20,516,172 | 20,504,357 | 20,485,968 | 20,451,930 | 20,437,612 | 20,413,745 | 20,375,960 | 20,357,068 | 20,326,897 | 20,231,426 | 20,214,349 | 20,194,851 | 20,151,729 | 20,072,703 | 18,689,367 | 18,647,537 | 18,626,547 | 18,611,752 | 18,586,887 | 18,577,226 | 18,570,140 | 18,423,325 | 18,403,322 | 18,377,497 | 18,350,007 | 18,324,819 | 18,300,260 | 18,277,728 | 9,135,513 | ||||||||||||||||||||||
diluted | 32,982,580 | 32,460,894 | 32,144,579 | 31,934,636 | 31,594,494 | 31,040,897 | 30,392,295 | 30,346,040 | 30,335,974 | 29,952,477 | 29,924,191 | 28,990,203 | 28,703,343 | 28,683,208 | 28,674,221 | 28,549,928 | 28,526,022 | 28,507,738 | 20,732,040 | 20,732,127 | 20,701,031 | 20,697,097 | 20,673,775 | 20,655,239 | 20,602,410 | 20,578,585 | 20,560,995 | 20,531,855 | 20,501,437 | 20,480,276 | 20,424,140 | 20,398,002 | 20,385,271 | 20,346,817 | 20,266,480 | 18,888,909 | 18,854,042 | 18,824,481 | 18,821,087 | 18,802,606 | 18,784,694 | 18,775,385 | 18,618,780 | 18,596,276 | 18,592,386 | 18,561,631 | 18,539,267 | 18,526,120 | 18,558,508 | 9,220,969 | ||||||||||||||||||||||
revenue | 124,756,250 | 204,843,000 | 156,886,000 | 137,296,000 | 112,331,000 | 175,981,000 | 149,041,000 | 124,302,000 | 108,487,250 | 166,923,000 | 152,241,000 | 114,785,000 | 107,206,500 | 165,863,000 | 147,209,000 | 115,754,000 | 73,661,000 | 113,997,000 | 102,965,000 | 77,682,000 | 74,745,250 | 124,853,000 | 99,086,000 | 75,042,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
yoy | 11.06% | 16.40% | 5.26% | 10.45% | 3.54% | 5.43% | -2.10% | 8.29% | 1.19% | 0.64% | 3.42% | -0.84% | 45.54% | 45.50% | 42.97% | 49.01% | -1.45% | -8.70% | 3.91% | 3.52% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -39.10% | 30.57% | 14.27% | 22.22% | -36.17% | 18.08% | 19.90% | 14.58% | -35.01% | 9.64% | 32.63% | 7.07% | -35.36% | 12.67% | 27.17% | 57.14% | -35.38% | 10.71% | 32.55% | 3.93% | -40.13% | 26.00% | 32.04% | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of nonutility property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension non-service (cost) credit | -324,000 | -740,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension non-service cost | -102,000 | -64,000 | 2,163,000 | 970,000 | 941,000 | 949,000 | 331,000 | 334,000 | 339,000 | 326,000 | -104,000 | -218,000 | -7,000 | -45,000 | -409,000 | -921,000 | -907,000 | -921,000 | -589,000 | -589,000 | -595,000 | -583,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of nonutility properties | -665,000 | -82,000 | -5,450,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of texas water alliance | 3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for income taxes | 1,067,000 | -896,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of real estate investments | -102,000 | 1,050,000 | 184,000 | 745,000 | 6,903,000 | 31,000 | 124,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
merger related expenses | 354,000 | 9,655,000 | 1,737,000 | 1,775,000 | 2,601,000 | 3,616,000 | 8,442,000 | 2,746,000 | 3,806,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income on money market fund | 197,000 | 2,165,000 | 2,342,000 | 1,832,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before noncontrolling interest | 13,284,000 | 26,093,000 | 19,721,000 | -5,486,000 | 9,478,000 | 13,762,000 | 8,823,000 | 15,788,000 | 12,871,000 | 17,305,000 | 19,540,000 | 20,584,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less net income attributable to the noncontrolling interest | 224,000 | 1,896,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sjw group net income | 13,284,000 | 26,093,000 | 19,721,000 | 2,417,000 | -5,486,000 | 9,478,000 | 13,538,000 | 8,823,000 | 15,788,000 | 12,871,000 | 1,285,000 | 17,305,000 | 19,540,000 | 18,688,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sjw group comprehensive income | 12,143,000 | 26,169,000 | 19,731,000 | 2,282,000 | -5,360,000 | 9,478,000 | 13,538,000 | 8,823,000 | 15,788,000 | 12,871,000 | 1,285,000 | 17,732,000 | 19,620,000 | 18,744,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sjw group earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.423 | 0.91 | 0.69 | 0.08 | 0.255 | 0.33 | 0.48 | 0.363 | 0.77 | 0.63 | 0.06 | 0.51 | 0.95 | 0.91 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.42 | 0.91 | 0.69 | 0.08 | 0.253 | 0.33 | 0.47 | 0.363 | 0.76 | 0.62 | 0.06 | 0.508 | 0.94 | 0.9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income, net of tax: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on investment, net of tax benefit of 50 in 2020 | -135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on california water service group stock | -667,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of california water service group stock | 191,000 | 3,197,000 | 2,017,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on california water service group stock | 140,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on investment | 63,000 | 80,000 | 56,000 | 116,000 | 212,000 | -169,000 | 487,000 | 530,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of california water service group stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest on long-term debt | -5,464,000 | -5,487,000 | -5,696,000 | -5,963,000 | -5,166,000 | -4,993,000 | -5,007,000 | -5,039,000 | -5,087,000 | -5,200,000 | -5,299,000 | -5,339,000 | -5,278,000 | -5,050,000 | -4,553,000 | -4,542,000 | -4,622,000 | -4,722,000 | -4,678,000 | -4,645,000 | -4,640,000 | -4,683,000 | -4,659,000 | -4,680,000 | -4,624,000 | -4,684,000 | -4,235,000 | -4,256,000 | ||||||||||||||||||||||||||||||||||||||||||||
mortgage and other interest expense | -111,000 | -54,000 | -60,000 | -94,000 | -342,000 | -433,000 | -462,000 | -396,000 | -313,000 | -316,000 | -319,000 | -313,000 | -289,000 | -347,000 | -401,000 | -328,000 | -313,000 | -287,000 | -278,000 | -377,000 | -357,000 | -380,000 | -391,000 | -395,000 | -518,000 | -436,000 | -447,000 | -475,000 | -1,556,000 | -541,000 | -491,000 | -226,000 | ||||||||||||||||||||||||||||||||||||||||
dividend income | 21,000 | 18,000 | 18,000 | 18,000 | 17,000 | 17,000 | 8,000 | 45,000 | 44,000 | 43,000 | 44,000 | 43,000 | 42,000 | 42,000 | 42,000 | 63,000 | 61,000 | 62,000 | 61,000 | 62,000 | 61,000 | 61,000 | 61,000 | 60,000 | 59,000 | 59,000 | 60,000 | 60,000 | 79,250 | 317,000 | ||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for gain realized on sale of investments | -435,500 | -1,742,000 | -292,750 | -1,171,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of real estate investment | 1,886,000 | 281,000 | 273,000 | 1,063,000 | 910,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on investment | -95,500 | -112,000 | -89,000 | -385,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized income on investment | -255,000 | -15,000 | -8,000 | -271,000 | 41,000 | 48,000 | -19,000 | 1,575,750 | 6,303,000 | 1,243,000 | 272,000 | 1,088,000 | 327,250 | 1,309,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
production costs: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other production costs | 2,168,750 | 3,080,000 | 2,882,000 | 2,713,000 | 2,934,000 | 2,914,000 | 2,841,000 | 2,756,000 | 2,903,000 | 3,030,000 | 2,820,000 | 2,592,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total production costs | 22,798,250 | 40,388,000 | 32,498,000 | 18,307,000 | 23,149,000 | 36,628,000 | 27,366,000 | 20,144,000 | 22,334,000 | 32,015,000 | 22,174,000 | 15,530,000 | 59,404,000 | 30,814,000 | 25,603,000 | 13,478,000 | 56,722,000 | 29,547,000 | 24,106,000 | 13,804,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive loss: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: income taxes related to other comprehensive loss | 36,500 | 158,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of utility property | -23,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: income taxes related to other comprehensive income | -20,000 | 8,000 | -111,500 | -446,000 | 938,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operation: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property taxes and other nonincome taxes | 5,030,000 | 1,763,000 | 1,641,000 | 1,590,000 | 4,724,000 | 1,583,000 | 1,574,000 | 1,582,000 | 4,328,000 | 1,565,000 | 1,412,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 7,682,000 | 5,516,000 | 4,309,000 | 1,786,000 | 7,371,000 | 5,178,000 | 3,835,000 | 1,406,000 | 9,179,000 | 6,119,000 | 1,920,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest on senior notes | -8,206,000 | -2,706,000 | -2,713,000 | -2,390,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends | 965,000 | 322,000 | 321,000 | 322,000 | 957,000 | 319,000 | 319,000 | 319,000 | 313,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (loss) on investment | -913,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: income taxes related to other comprehensive | 2,426,000 | 374,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive (loss) | -539,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income net: | 733,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of nonutility property, net of taxes of 1,056 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ground water extraction charges | 2,005,750 | 8,023,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 12,929,500 | 51,718,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of nonutility property, net of taxes of 1,056 for 2006 and 761 for 2005 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pump taxes | 2,611,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes related to other comprehensive income | 1,930,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
