Edison International
NYSE:EIX
Balance Sheet
Balance Sheet Decomposition
Edison International
Current Assets | 7.9B |
Cash & Short-Term Investments | 992m |
Receivables | 1.9B |
Other Current Assets | 5B |
Non-Current Assets | 75.7B |
Long-Term Investments | 4.4B |
PP&E | 57.9B |
Other Non-Current Assets | 13.5B |
Current Liabilities | 7.9B |
Accounts Payable | 1.9B |
Accrued Liabilities | 119m |
Short-Term Debt | 774m |
Other Current Liabilities | 5.1B |
Non-Current Liabilities | 60.5B |
Long-Term Debt | 32.6B |
Other Non-Current Liabilities | 27.9B |
Balance Sheet
Edison International
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
132
|
161
|
96
|
1 091
|
144
|
68
|
87
|
390
|
914
|
345
|
|
Cash Equivalents |
132
|
161
|
96
|
1 091
|
144
|
68
|
87
|
390
|
914
|
345
|
|
Total Receivables |
790
|
771
|
714
|
941
|
921
|
906
|
1 906
|
1 398
|
1 695
|
2 016
|
|
Accounts Receivables |
790
|
771
|
714
|
717
|
730
|
788
|
1 130
|
1 398
|
1 695
|
2 016
|
|
Other Receivables |
0
|
0
|
0
|
224
|
191
|
118
|
776
|
0
|
0
|
0
|
|
Inventory |
281
|
267
|
239
|
242
|
282
|
364
|
405
|
420
|
474
|
527
|
|
Other Current Assets |
2 364
|
1 455
|
1 074
|
1 455
|
2 012
|
2 222
|
2 663
|
3 283
|
3 987
|
3 923
|
|
Total Current Assets |
3 567
|
2 654
|
2 123
|
3 729
|
3 359
|
3 560
|
5 061
|
5 491
|
7 070
|
6 811
|
|
PP&E Net |
32 981
|
35 085
|
37 000
|
39 050
|
41 348
|
44 978
|
48 927
|
52 632
|
54 928
|
57 305
|
|
PP&E Gross |
32 981
|
35 085
|
37 000
|
39 050
|
41 348
|
44 978
|
48 927
|
52 632
|
54 928
|
57 305
|
|
Accumulated Depreciation |
76
|
85
|
99
|
114
|
82
|
80
|
94
|
98
|
106
|
114
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
75
|
197
|
467
|
501
|
|
Long-Term Investments |
5 006
|
4 534
|
4 325
|
4 513
|
4 183
|
4 626
|
4 886
|
4 921
|
4 003
|
4 227
|
|
Other Long-Term Assets |
8 180
|
7 956
|
7 871
|
5 288
|
7 825
|
11 218
|
10 423
|
11 504
|
11 573
|
12 914
|
|
Total Assets |
49 734
N/A
|
50 229
+1%
|
51 319
+2%
|
52 580
+2%
|
56 715
+8%
|
64 382
+14%
|
69 372
+8%
|
74 745
+8%
|
78 041
+4%
|
81 758
+5%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 580
|
1 310
|
1 342
|
1 503
|
1 511
|
1 752
|
1 980
|
2 002
|
2 359
|
1 983
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
80
|
215
|
582
|
506
|
120
|
|
Short-Term Debt |
1 291
|
695
|
1 307
|
2 393
|
720
|
550
|
2 398
|
2 354
|
2 015
|
1 077
|
|
Current Portion of Long-Term Debt |
504
|
295
|
981
|
481
|
79
|
479
|
1 029
|
1 077
|
2 614
|
2 697
|
|
Other Current Liabilities |
2 104
|
2 627
|
2 282
|
2 691
|
3 085
|
2 662
|
4 655
|
2 594
|
2 853
|
2 721
|
|
Total Current Liabilities |
5 479
|
4 927
|
5 912
|
7 068
|
5 395
|
5 523
|
10 277
|
8 609
|
10 347
|
8 598
|
|
Long-Term Debt |
10 234
|
10 883
|
10 175
|
11 642
|
14 632
|
17 864
|
19 632
|
24 170
|
27 025
|
30 316
|
|
Deferred Income Tax |
6 861
|
7 480
|
8 327
|
4 567
|
4 576
|
5 078
|
5 368
|
5 740
|
6 149
|
6 672
|
|
Minority Interest |
6
|
6
|
5
|
21
|
0
|
0
|
0
|
1 901
|
1 901
|
2 443
|
|
Other Liabilities |
14 172
|
13 545
|
12 713
|
15 418
|
19 460
|
20 421
|
18 146
|
18 437
|
16 998
|
18 228
|
|
Total Liabilities |
36 752
N/A
|
36 841
+0%
|
37 132
+1%
|
38 716
+4%
|
44 063
+14%
|
48 886
+11%
|
53 423
+9%
|
58 857
+10%
|
62 420
+6%
|
66 257
+6%
|
|
Equity | |||||||||||
Common Stock |
4 467
|
4 504
|
4 696
|
4 719
|
4 738
|
7 183
|
7 863
|
8 048
|
8 178
|
8 011
|
|
Retained Earnings |
8 573
|
8 940
|
9 544
|
9 188
|
7 964
|
8 382
|
8 155
|
7 894
|
7 454
|
7 499
|
|
Other Equity |
58
|
56
|
53
|
43
|
50
|
69
|
69
|
54
|
11
|
9
|
|
Total Equity |
12 982
N/A
|
13 388
+3%
|
14 187
+6%
|
13 864
-2%
|
12 652
-9%
|
15 496
+22%
|
15 949
+3%
|
15 888
0%
|
15 621
-2%
|
15 501
-1%
|
|
Total Liabilities & Equity |
49 734
N/A
|
50 229
+1%
|
51 319
+2%
|
52 580
+2%
|
56 715
+8%
|
64 382
+14%
|
69 372
+8%
|
74 745
+8%
|
78 041
+4%
|
81 758
+5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
326
|
326
|
326
|
326
|
326
|
362
|
379
|
380
|
382
|
386
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|