Enel SpA
XMUN:ENL
Balance Sheet
Balance Sheet Decomposition
Enel SpA
Enel SpA
Balance Sheet
Enel SpA
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
547
|
364
|
426
|
331
|
476
|
547
|
1 234
|
5 106
|
4 170
|
5 164
|
7 015
|
9 726
|
7 873
|
13 088
|
10 639
|
8 290
|
7 021
|
6 630
|
9 029
|
5 906
|
8 858
|
11 041
|
6 801
|
8 051
|
|
| Cash |
545
|
360
|
424
|
331
|
472
|
541
|
0
|
0
|
0
|
0
|
0
|
0
|
6 813
|
12 330
|
10 057
|
7 777
|
6 486
|
5 531
|
7 910
|
5 699
|
8 118
|
8 968
|
4 664
|
4 762
|
|
| Cash Equivalents |
2
|
4
|
2
|
0
|
4
|
6
|
1 234
|
5 106
|
4 170
|
5 164
|
7 015
|
9 726
|
1 060
|
758
|
582
|
513
|
535
|
1 099
|
1 119
|
207
|
740
|
2 073
|
2 137
|
3 289
|
|
| Short-Term Investments |
1 248
|
1 259
|
1 032
|
509
|
569
|
402
|
2 414
|
3 255
|
4 186
|
11 922
|
10 466
|
7 650
|
5 344
|
3 807
|
2 234
|
2 925
|
4 572
|
5 160
|
4 305
|
5 113
|
8 645
|
13 753
|
4 329
|
4 854
|
|
| Total Receivables |
9 835
|
11 491
|
8 895
|
8 881
|
9 105
|
8 389
|
12 722
|
13 617
|
14 544
|
14 092
|
12 821
|
13 158
|
15 234
|
15 925
|
15 938
|
17 095
|
17 434
|
16 918
|
16 299
|
15 767
|
21 196
|
20 989
|
22 282
|
20 185
|
|
| Accounts Receivables |
6 883
|
7 124
|
7 003
|
8 027
|
8 316
|
7 958
|
11 576
|
12 378
|
13 010
|
12 395
|
11 570
|
11 555
|
11 378
|
12 022
|
12 797
|
13 506
|
14 529
|
13 722
|
13 249
|
12 222
|
16 197
|
16 711
|
17 985
|
16 134
|
|
| Other Receivables |
2 952
|
4 367
|
1 892
|
854
|
789
|
431
|
1 146
|
1 239
|
1 534
|
1 697
|
1 251
|
1 603
|
3 856
|
3 903
|
3 141
|
3 589
|
2 905
|
3 196
|
3 050
|
3 545
|
4 999
|
4 278
|
4 297
|
4 051
|
|
| Inventory |
1 932
|
3 266
|
4 211
|
1 345
|
884
|
1 209
|
1 726
|
2 182
|
2 500
|
2 803
|
3 148
|
3 290
|
3 555
|
3 334
|
2 904
|
2 564
|
2 722
|
2 818
|
2 531
|
2 401
|
3 109
|
4 853
|
4 290
|
3 643
|
|
| Other Current Assets |
227
|
395
|
2 484
|
2 466
|
1 712
|
2 453
|
4 080
|
3 478
|
3 490
|
2 176
|
2 136
|
4 505
|
3 363
|
6 027
|
5 613
|
4 407
|
2 718
|
4 361
|
4 539
|
3 950
|
23 324
|
15 427
|
6 914
|
4 139
|
|
| Total Current Assets |
13 789
|
16 775
|
17 048
|
13 532
|
12 746
|
13 000
|
22 176
|
27 638
|
28 890
|
36 157
|
35 586
|
38 329
|
35 369
|
42 181
|
37 328
|
35 281
|
34 467
|
35 887
|
36 703
|
33 137
|
65 132
|
66 063
|
44 616
|
40 872
|
|
| PP&E Net |
35 004
|
37 533
|
37 155
|
36 702
|
30 188
|
34 846
|
60 482
|
61 525
|
76 587
|
78 094
|
80 592
|
82 189
|
80 263
|
73 089
|
73 307
|
76 265
|
74 937
|
76 631
|
79 809
|
78 718
|
84 572
|
88 521
|
89 801
|
94 584
|
|
| PP&E Gross |
35 004
|
37 533
|
37 155
|
0
|
30 188
|
34 846
|
60 482
|
61 525
|
76 587
|
78 094
|
80 592
|
0
|
80 263
|
73 089
|
73 307
|
76 265
|
74 937
|
76 631
|
79 809
|
78 718
|
84 572
|
88 521
|
89 801
|
94 584
|
|
| Accumulated Depreciation |
45 210
|
46 741
|
48 576
|
0
|
44 463
|
47 293
|
48 541
|
49 846
|
53 694
|
83 325
|
86 056
|
0
|
91 084
|
90 654
|
92 709
|
96 827
|
98 808
|
101 684
|
104 492
|
105 936
|
108 750
|
109 627
|
111 123
|
113 493
|
|
| Intangible Assets |
5 776
|
5 610
|
5 198
|
3 362
|
607
|
711
|
10 580
|
9 740
|
19 675
|
21 111
|
20 707
|
19 950
|
18 055
|
16 612
|
15 235
|
15 929
|
16 724
|
19 014
|
19 089
|
17 668
|
18 070
|
17 520
|
17 055
|
15 837
|
|
| Goodwill |
8 102
|
7 391
|
8 313
|
6 709
|
1 575
|
2 271
|
14 163
|
16 039
|
19 045
|
18 470
|
18 342
|
15 809
|
14 967
|
14 027
|
13 824
|
13 556
|
13 746
|
14 273
|
14 241
|
13 779
|
13 821
|
13 742
|
13 042
|
12 850
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 062
|
0
|
0
|
817
|
885
|
877
|
706
|
0
|
346
|
487
|
304
|
530
|
508
|
444
|
523
|
|
| Long-Term Investments |
641
|
388
|
335
|
1 966
|
2 633
|
1 550
|
4 221
|
5 197
|
10 348
|
6 033
|
7 655
|
6 736
|
7 421
|
4 598
|
3 954
|
5 521
|
5 653
|
7 984
|
7 753
|
6 079
|
6 449
|
9 686
|
10 454
|
9 056
|
|
| Other Long-Term Assets |
793
|
240
|
1 790
|
3 107
|
2 753
|
2 122
|
19 229
|
13 069
|
7 786
|
7 635
|
7 002
|
8 818
|
6 973
|
15 242
|
16 654
|
8 338
|
10 114
|
11 289
|
13 344
|
13 768
|
18 366
|
23 834
|
19 812
|
13 417
|
|
| Other Assets |
8 102
|
7 391
|
8 313
|
6 709
|
1 575
|
2 271
|
14 163
|
16 039
|
19 045
|
18 470
|
18 342
|
15 809
|
14 967
|
14 027
|
13 824
|
13 556
|
13 746
|
14 273
|
14 241
|
13 779
|
13 821
|
13 742
|
13 042
|
12 850
|
|
| Total Assets |
64 105
N/A
|
67 937
+6%
|
69 839
+3%
|
65 378
-6%
|
50 502
-23%
|
54 500
+8%
|
130 851
+140%
|
133 208
+2%
|
162 331
+22%
|
168 562
+4%
|
169 884
+1%
|
171 831
+1%
|
163 865
-5%
|
166 634
+2%
|
161 179
-3%
|
155 596
-3%
|
155 641
+0%
|
165 424
+6%
|
171 426
+4%
|
163 453
-5%
|
206 940
+27%
|
219 874
+6%
|
195 224
-11%
|
187 139
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
6 653
|
8 137
|
7 130
|
6 818
|
6 610
|
6 188
|
9 622
|
10 600
|
11 174
|
12 373
|
12 931
|
13 089
|
12 363
|
13 419
|
11 775
|
12 688
|
12 671
|
13 387
|
12 960
|
12 859
|
16 959
|
17 641
|
15 821
|
13 693
|
|
| Accrued Liabilities |
220
|
255
|
283
|
0
|
0
|
0
|
0
|
0
|
4 642
|
4 610
|
0
|
0
|
1 939
|
2 060
|
1 926
|
1 818
|
1 799
|
1 797
|
1 687
|
1 526
|
1 610
|
1 151
|
1 048
|
1 215
|
|
| Short-Term Debt |
5 906
|
5 807
|
3 171
|
5 192
|
1 361
|
1 086
|
5 285
|
5 467
|
7 542
|
8 209
|
4 799
|
3 968
|
2 484
|
3 252
|
2 155
|
5 372
|
1 894
|
3 616
|
3 917
|
6 345
|
13 306
|
18 392
|
4 769
|
3 645
|
|
| Current Portion of Long-Term Debt |
597
|
1 106
|
3 996
|
1 397
|
935
|
323
|
2 729
|
3 110
|
2 909
|
2 999
|
9 672
|
4 023
|
4 658
|
5 125
|
5 733
|
4 384
|
7 000
|
3 367
|
3 409
|
3 168
|
4 031
|
2 835
|
9 086
|
7 439
|
|
| Other Current Liabilities |
6 147
|
6 996
|
9 191
|
5 200
|
3 712
|
5 236
|
7 381
|
11 643
|
6 771
|
5 801
|
13 246
|
15 868
|
14 213
|
16 825
|
18 083
|
16 701
|
15 371
|
18 181
|
18 515
|
17 081
|
39 852
|
32 279
|
26 075
|
23 671
|
|
| Total Current Liabilities |
19 523
|
22 301
|
23 771
|
18 607
|
12 618
|
12 833
|
25 017
|
30 820
|
33 038
|
33 992
|
40 648
|
36 948
|
35 657
|
40 681
|
39 672
|
40 963
|
38 735
|
40 348
|
40 488
|
40 979
|
75 758
|
72 298
|
56 799
|
49 663
|
|
| Long-Term Debt |
16 628
|
17 371
|
18 556
|
20 291
|
10 967
|
12 194
|
52 155
|
51 045
|
55 850
|
52 440
|
48 703
|
55 733
|
50 905
|
48 655
|
44 872
|
41 336
|
42 439
|
48 983
|
54 174
|
49 519
|
54 500
|
68 191
|
61 085
|
60 000
|
|
| Deferred Income Tax |
2 581
|
3 104
|
2 515
|
2 512
|
2 464
|
2 504
|
8 321
|
6 880
|
11 107
|
11 336
|
11 505
|
11 658
|
10 795
|
9 220
|
8 977
|
8 768
|
8 348
|
8 650
|
8 314
|
7 797
|
9 259
|
9 794
|
8 217
|
7 951
|
|
| Minority Interest |
143
|
70
|
191
|
1 113
|
359
|
565
|
7 080
|
5 897
|
12 665
|
15 877
|
15 589
|
16 303
|
16 891
|
19 639
|
19 375
|
17 772
|
17 366
|
16 132
|
16 561
|
14 032
|
12 689
|
13 425
|
13 354
|
15 440
|
|
| Other Liabilities |
4 264
|
4 319
|
3 682
|
4 902
|
5 037
|
7 944
|
18 725
|
18 167
|
16 403
|
16 928
|
14 927
|
15 414
|
13 676
|
16 933
|
15 907
|
11 954
|
13 958
|
19 591
|
21 512
|
22 801
|
25 081
|
27 511
|
24 014
|
20 354
|
|
| Total Liabilities |
43 139
N/A
|
47 165
+9%
|
48 715
+3%
|
47 425
-3%
|
31 445
-34%
|
36 040
+15%
|
111 298
+209%
|
112 809
+1%
|
129 063
+14%
|
130 573
+1%
|
131 372
+1%
|
136 056
+4%
|
127 924
-6%
|
135 128
+6%
|
128 803
-5%
|
120 793
-6%
|
120 846
+0%
|
133 704
+11%
|
141 049
+5%
|
135 128
-4%
|
177 287
+31%
|
191 219
+8%
|
163 469
-15%
|
153 408
-6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6 063
|
6 063
|
6 063
|
6 104
|
6 157
|
6 176
|
6 184
|
6 186
|
9 403
|
9 403
|
9 403
|
9 403
|
9 403
|
9 403
|
9 403
|
10 167
|
10 167
|
10 167
|
10 167
|
10 167
|
10 167
|
10 167
|
10 167
|
10 167
|
|
| Retained Earnings |
14 903
|
14 709
|
15 061
|
11 849
|
12 900
|
12 284
|
12 683
|
14 212
|
23 865
|
22 758
|
23 877
|
22 603
|
24 322
|
20 504
|
21 399
|
20 200
|
21 964
|
20 098
|
19 326
|
21 086
|
23 783
|
16 081
|
15 503
|
18 359
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
651
|
0
|
0
|
5 292
|
5 292
|
5 292
|
5 292
|
5 292
|
5 292
|
7 489
|
7 489
|
7 489
|
7 487
|
7 476
|
7 496
|
7 496
|
7 496
|
7 496
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
49
|
1 253
|
1 464
|
1 701
|
1 211
|
1 342
|
1 565
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
36
|
47
|
59
|
78
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
0
|
456
|
11
|
270
|
1 612
|
1 992
|
2 507
|
1 711
|
3 260
|
6 034
|
6 602
|
10 401
|
11 757
|
5 042
|
1 352
|
2 213
|
|
| Total Equity |
20 966
N/A
|
20 772
-1%
|
21 124
+2%
|
17 953
-15%
|
19 057
+6%
|
18 460
-3%
|
19 553
+6%
|
20 398
+4%
|
33 268
+63%
|
37 989
+14%
|
38 512
+1%
|
35 775
-7%
|
35 941
+0%
|
31 506
-12%
|
32 376
+3%
|
34 803
+7%
|
34 795
0%
|
31 720
-9%
|
30 377
-4%
|
28 325
-7%
|
29 653
+5%
|
28 655
-3%
|
31 755
+11%
|
33 731
+6%
|
|
| Total Liabilities & Equity |
64 105
N/A
|
67 937
+6%
|
69 839
+3%
|
65 378
-6%
|
50 502
-23%
|
54 500
+8%
|
130 851
+140%
|
133 207
+2%
|
162 331
+22%
|
168 562
+4%
|
169 884
+1%
|
171 831
+1%
|
163 865
-5%
|
166 634
+2%
|
161 179
-3%
|
155 596
-3%
|
155 641
+0%
|
165 424
+6%
|
171 426
+4%
|
163 453
-5%
|
206 940
+27%
|
219 874
+6%
|
195 224
-11%
|
187 139
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
6 878
|
6 878
|
6 878
|
6 924
|
6 985
|
7 006
|
7 016
|
7 018
|
9 403
|
9 403
|
9 403
|
9 403
|
9 403
|
9 403
|
9 403
|
10 167
|
10 167
|
10 167
|
10 165
|
10 163
|
10 162
|
10 160
|
10 157
|
10 155
|
|