Sempra Energy
NYSE:SRE
Balance Sheet
Balance Sheet Decomposition
Sempra Energy
Current Assets | 5.5B |
Cash & Short-Term Investments | 236m |
Receivables | 2.8B |
Other Current Assets | 2.4B |
Non-Current Assets | 81.7B |
Long-Term Investments | 17.4B |
PP&E | 55.7B |
Intangibles | 1.9B |
Other Non-Current Assets | 6.7B |
Current Liabilities | 10.1B |
Accounts Payable | 2.2B |
Accrued Liabilities | 526m |
Short-Term Debt | 2.3B |
Other Current Liabilities | 5B |
Non-Current Liabilities | 48.4B |
Long-Term Debt | 27.8B |
Other Non-Current Liabilities | 20.6B |
Balance Sheet
Sempra Energy
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
570
|
403
|
349
|
288
|
102
|
108
|
960
|
559
|
370
|
236
|
|
Cash Equivalents |
570
|
403
|
349
|
288
|
102
|
108
|
960
|
559
|
370
|
236
|
|
Total Receivables |
1 477
|
1 509
|
1 623
|
1 731
|
1 632
|
1 860
|
2 114
|
2 571
|
3 487
|
2 837
|
|
Accounts Receivables |
1 280
|
1 289
|
1 416
|
1 344
|
1 252
|
1 293
|
1 598
|
2 094
|
2 689
|
2 182
|
|
Other Receivables |
197
|
220
|
207
|
387
|
380
|
567
|
516
|
477
|
798
|
655
|
|
Inventory |
396
|
298
|
258
|
307
|
258
|
277
|
308
|
389
|
403
|
482
|
|
Other Current Assets |
1 741
|
681
|
880
|
1 015
|
1 653
|
1 094
|
1 129
|
856
|
1 652
|
1 915
|
|
Total Current Assets |
4 184
|
2 891
|
3 110
|
3 341
|
3 645
|
3 339
|
4 511
|
4 375
|
5 912
|
5 470
|
|
PP&E Net |
25 902
|
28 039
|
32 931
|
36 503
|
34 439
|
37 043
|
40 546
|
44 488
|
48 437
|
55 683
|
|
PP&E Gross |
25 902
|
28 039
|
32 931
|
36 503
|
34 439
|
37 043
|
40 546
|
44 488
|
48 437
|
55 683
|
|
Accumulated Depreciation |
9 505
|
10 161
|
10 693
|
11 605
|
12 176
|
12 877
|
13 925
|
15 046
|
16 111
|
17 535
|
|
Intangible Assets |
415
|
404
|
548
|
596
|
224
|
213
|
202
|
370
|
344
|
318
|
|
Goodwill |
931
|
819
|
2 364
|
2 397
|
1 602
|
1 602
|
1 602
|
1 602
|
1 602
|
1 602
|
|
Note Receivable |
0
|
325
|
606
|
418
|
461
|
339
|
445
|
360
|
0
|
332
|
|
Long-Term Investments |
4 167
|
4 154
|
3 324
|
4 158
|
13 590
|
15 446
|
15 627
|
16 121
|
16 518
|
17 382
|
|
Other Long-Term Assets |
4 052
|
4 518
|
4 903
|
3 041
|
6 677
|
7 683
|
3 690
|
4 729
|
5 761
|
6 394
|
|
Other Assets |
931
|
819
|
2 364
|
2 397
|
1 602
|
1 602
|
1 602
|
1 602
|
1 602
|
1 602
|
|
Total Assets |
39 651
N/A
|
41 150
+4%
|
47 786
+16%
|
50 454
+6%
|
60 638
+20%
|
65 665
+8%
|
66 623
+1%
|
72 045
+8%
|
78 574
+9%
|
87 181
+11%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 200
|
1 147
|
1 357
|
1 357
|
1 170
|
1 239
|
1 404
|
1 671
|
1 994
|
2 216
|
|
Accrued Liabilities |
373
|
423
|
409
|
439
|
440
|
528
|
498
|
528
|
537
|
596
|
|
Short-Term Debt |
1 733
|
622
|
1 779
|
1 540
|
2 024
|
3 505
|
885
|
3 471
|
3 352
|
2 342
|
|
Current Portion of Long-Term Debt |
469
|
907
|
913
|
1 427
|
1 644
|
1 526
|
1 540
|
106
|
1 019
|
975
|
|
Other Current Liabilities |
1 294
|
1 513
|
1 469
|
1 872
|
2 245
|
2 352
|
2 512
|
4 259
|
2 997
|
3 961
|
|
Total Current Liabilities |
5 069
|
4 612
|
5 927
|
6 635
|
7 523
|
9 150
|
6 839
|
10 035
|
9 899
|
10 090
|
|
Long-Term Debt |
12 086
|
13 134
|
14 429
|
16 445
|
20 903
|
20 785
|
21 781
|
21 068
|
24 548
|
27 759
|
|
Deferred Income Tax |
3 040
|
3 189
|
3 773
|
2 795
|
2 345
|
2 598
|
2 871
|
3 477
|
4 591
|
5 254
|
|
Minority Interest |
754
|
750
|
2 270
|
2 450
|
2 090
|
1 856
|
1 541
|
1 418
|
2 121
|
4 959
|
|
Other Liabilities |
7 356
|
7 636
|
8 416
|
9 439
|
10 619
|
11 327
|
10 198
|
10 046
|
10 280
|
10 424
|
|
Total Liabilities |
28 305
N/A
|
29 321
+4%
|
34 815
+19%
|
37 764
+8%
|
43 480
+15%
|
45 716
+5%
|
43 230
-5%
|
46 044
+7%
|
51 439
+12%
|
58 486
+14%
|
|
Equity | |||||||||||
Common Stock |
2 504
|
2 641
|
3 002
|
3 169
|
7 818
|
9 758
|
10 220
|
12 771
|
13 069
|
13 113
|
|
Retained Earnings |
9 339
|
9 994
|
10 717
|
10 147
|
10 104
|
11 130
|
13 673
|
13 548
|
14 201
|
15 732
|
|
Unrealized Security Profit/Loss |
0
|
0
|
125
|
122
|
82
|
215
|
331
|
156
|
10
|
3
|
|
Other Equity |
497
|
806
|
623
|
504
|
682
|
724
|
169
|
162
|
145
|
153
|
|
Total Equity |
11 346
N/A
|
11 829
+4%
|
12 971
+10%
|
12 690
-2%
|
17 158
+35%
|
19 949
+16%
|
23 393
+17%
|
26 001
+11%
|
27 135
+4%
|
28 695
+6%
|
|
Total Liabilities & Equity |
39 651
N/A
|
41 150
+4%
|
47 786
+16%
|
50 454
+6%
|
60 638
+20%
|
65 665
+8%
|
66 623
+1%
|
72 045
+8%
|
78 574
+9%
|
87 181
+11%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
246
|
248
|
250
|
251
|
274
|
292
|
288
|
634
|
628
|
631
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
23
|
23
|
1
|
1
|
1
|