Edison International (EIX) Balance Sheet Annual - Discounting Cash Flows
EIX
Edison International
EIX (NYSE)
Period Ending: 2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
1999
12-31
1998
12-31
1997
12-31
1996
12-31
1995
12-31
1994
12-31
Report Filing: 2025-02-27 2024-02-22 2023-02-23 2022-02-24 2021-02-25 2020-02-27 2019-02-28 2018-02-22 2017-02-21 2016-02-23 2015-02-24 2014-02-25 2013-02-26 2012-02-29 2011-02-28 2010-03-01 2009-03-02 2008-02-27 2007-02-28 2006-03-07 2005-03-16 2004-03-15 2003-03-31 2002-03-29 2001-04-17 2000-03-29 1999-03-24 1998-03-25 1997-10-17 1996-03-27 1995-03-29
Total Current Assets 7,155 6,811 7,070 5,491 5,061 3,560 3,359 3,729 2,123 2,654 4,019 3,312 2,672 4,484 4,422 4,430 7,353 4,265 5,482 5,959 5,449 5,049 5,458 7,500 5,666 2,670 3,129 3,597 2,572 2,431 2,134
Cash and Short Term Investments 193 345 914 390 87 68 144 1,091 96 161 132 146 170 169 1,389 1,673 3,923 1,441 1,854 1,893 2,688 1,988 2,468 3,991 1,973 508 584 1,907 897 507 534
Cash & Equivalents 193 345 914 390 87 68 144 1,091 96 161 132 146 170 169 1,389 1,673 3,916 1,441 1,854 1,893 2,688 1,988 2,468 3,991 1,973 508 584 1,907 897 507 534
Short Term Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Receivables 3,017 2,758 2,336 2,192 2,427 1,394 1,403 1,153 1,084 1,336 1,422 1,434 1,312 1,427 1,373 1,364 1,334 1,403 1,317 1,511 1,166 1,119 1,548 1,710 1,476 1,378 1,316 1,077 1,095 1,055 975
Inventory 538 527 474 420 405 364 282 242 239 267 281 256 340 624 568 533 553 432 392 341 304 344 349 327 430 440 167 191 226 266 246
Other Current Assets 3,407 3,181 3,346 2,489 2,142 1,734 1,530 1,243 704 890 2,184 1,476 850 2,264 1,092 860 1,543 989 1,919 2,214 1,291 1,598 1,093 1,472 1,787 344 1,062 422 354 603 379
Total Assets 85,579 81,758 78,041 74,745 69,372 64,382 56,715 52,580 51,319 50,310 50,186 46,646 44,394 48,039 45,530 41,444 44,615 37,562 36,261 34,791 33,269 34,962 33,284 36,774 35,100 36,229 24,698 25,101 24,559 23,946 22,390
Total Non-Current Assets 78,424 74,947 70,971 69,254 64,311 60,822 53,356 48,851 49,196 47,656 46,167 43,334 41,722 43,555 41,108 37,014 37,262 33,297 30,779 28,832 27,820 29,913 27,826 29,274 29,434 33,559 21,569 21,504 21,987 21,515 20,256
Property, Plant and Equipment 60,434 57,305 54,928 52,632 48,927 44,978 41,348 39,050 37,000 35,085 32,981 30,455 30,273 32,116 30,184 27,113 24,343 22,309 15,913 14,469 13,475 12,587 8,247 8,013 7,819 7,331 7,254 10,939 11,703 12,148 12,417
Goodwill and Intangible Assets 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 868 661 633 0 0 0 0 0 0 0
Goodwill 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Intangible Assets 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,119 1,548 1,710 0 0 0 0 0 0 0
Long Term Investments 4,343 4,227 4,003 4,921 4,886 4,626 4,183 4,513 4,325 4,534 5,006 4,701 4,234 3,805 4,262 3,607 5,309 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Deferred Tax Assets 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Long Term Assets 13,647 13,415 12,040 11,701 10,498 11,218 7,825 5,288 7,871 8,037 8,180 8,178 7,215 7,634 6,662 6,294 7,610 10,988 14,866 14,363 14,345 16,458 18,918 20,628 21,615 26,228 14,315 10,565 10,284 9,367 7,839
Total Current Liabilities 8,439 8,598 10,347 8,609 10,277 5,523 5,395 7,068 5,912 4,927 5,479 4,881 3,744 4,348 3,952 3,787 6,697 4,280 4,303 4,959 4,037 6,167 6,654 9,857 10,800 6,842 4,286 3,728 3,438 3,284 3,157
Accounts Payable 2,000 1,983 2,359 2,002 1,980 1,752 1,511 1,503 1,342 1,310 1,580 1,407 1,423 1,321 1,362 1,347 1,031 979 926 961 749 548 786 3,414 1,228 625 490 441 438 420 413
Notes Payable/Short Term Debt 3,171 3,894 5,135 4,013 3,642 1,109 799 2,874 2,288 990 1,795 816 175 486 163 686 2,541 518 488 1,002 1,138 2,331 2,839 4,049 6,180 3,515 1,485 1,198 989 750 1,077
Tax Payables 0 0 0 0 0 0 21 23 50 72 81 358 61 52 52 186 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Deferred Revenue 0 177 167 193 243 302 299 281 269 242 221 201 193 199 217 238 3,349 0 2,121 1,994 0 571 0 0 -2,788 0 0 0 0 0 0
Other Current Liabilities 3,268 2,544 2,686 2,401 4,412 2,360 2,765 2,387 1,963 2,313 1,802 2,099 1,892 2,290 2,158 1,330 -224 2,783 768 1,002 2,150 2,717 3,029 2,394 6,180 2,702 2,311 2,089 2,011 2,114 1,667
Total Liabilities 67,839 63,814 60,519 56,956 53,423 48,886 44,063 38,714 37,132 36,922 37,204 34,955 33,203 36,953 34,036 30,438 33,906 27,908 27,366 27,156 26,778 28,933 27,064 31,824 31,152 29,350 19,048 18,956 16,746 16,247 14,923
Total Non-Current Liabilities 59,400 55,216 50,172 48,347 43,146 43,363 38,668 31,646 31,220 31,995 31,725 30,074 29,459 32,605 30,084 26,651 27,494 23,923 23,334 22,498 23,054 23,283 22,064 23,516 21,751 24,047 15,184 15,662 14,440 14,018 12,730
Total Long Term Debt 34,590 31,417 27,961 25,520 20,505 18,477 14,632 11,642 10,175 10,883 10,234 9,825 9,231 13,689 12,371 10,437 10,950 9,016 9,101 8,833 9,678 9,220 11,578 12,674 12,150 13,392 8,008 8,871 7,475 7,195 6,347
Deferred Tax Liabilities Non-Current 7,180 6,672 6,149 5,740 5,368 5,078 4,576 4,567 8,327 7,480 7,313 7,346 6,231 5,485 5,747 4,436 5,826 5,310 5,419 5,386 5,371 6,116 6,009 6,539 5,511 5,982 4,862 4,436 4,655 4,744 4,491
Deferred Revenue Non-Current 0 0 0 0 0 0 0 0 0 0 0 0 149 138 112 119 137 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Capital Lease Obligations 1,180 1,221 1,442 1,932 1,088 693 0 0 0 0 0 6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Long Term Liabilities 16,450 15,906 14,620 15,155 16,185 19,115 19,460 15,437 12,718 13,632 14,178 12,897 13,848 13,293 11,854 11,659 10,581 9,597 8,814 8,279 8,005 7,947 4,477 4,303 4,090 4,673 2,314 2,355 2,310 2,079 1,892
Total Equity 17,740 17,944 17,522 17,789 15,949 15,496 12,652 13,866 14,187 13,388 12,982 11,691 11,191 11,086 11,494 11,006 10,709 9,654 8,895 7,635 6,491 6,029 6,220 4,950 3,948 6,879 5,650 6,145 7,813 7,699 7,467
Non-Controlling Interest 2,175 2,443 1,901 1,901 1,901 2,193 2,193 2,195 2,191 2,020 2,022 1,753 1,759 1,031 911 1,165 285 295 271 301 313 517 425 345 18 9 16 9 707 630 602
Total Stockholders' Equity 15,565 15,501 15,621 15,888 14,048 13,303 10,459 11,671 11,996 11,368 10,960 9,938 9,432 10,055 10,583 9,841 10,424 9,359 8,624 7,334 6,178 5,512 5,795 4,605 3,930 6,870 5,634 6,136 7,106 7,069 6,865
Retained Earnings 7,567 7,499 7,454 7,894 8,155 8,382 7,964 9,188 9,544 8,940 8,573 7,548 7,146 7,834 8,328 7,500 7,078 6,311 5,551 4,798 4,078 3,466 2,711 1,634 599 3,079 2,906 3,176 3,753 3,700 3,452
Accumulated Other Earnings 0 -9 -11 -54 -69 -69 -50 -43 -53 -56 -58 -13 -87 -139 -76 37 167 -92 78 -226 -4 -53 -247 -328 -139 42 84 90 97 -8,569 -7,710
Common Stock 6,353 6,338 6,200 6,071 5,962 4,990 2,545 2,526 2,505 2,484 2,445 2,403 2,373 10,055 10,583 2,304 0 0 0 0 0 0 0 0 0 2,090 2,109 2,261 2,547 2,660 2,692
Preferred Stock 1,645 1,673 1,978 1,977 0 0 0 0 0 0 0 0 0 0 0 0 907 915 915 719 129 129 1,358 1,333 1,510 1,660 535 609 709 709 721
Additional Paid in Capital 0 0 0 0 0 0 2,545 2,526 2,505 2,484 2,445 2,403 0 0 -8,252 2,304 2,272 2,225 2,080 2,043 1,975 1,970 1,973 1,966 1,960 2,090 0 0 0 -33 0
Total Liabilities & Total Equity 85,579 81,758 78,041 74,745 69,372 64,382 56,715 52,580 51,319 50,229 50,186 46,646 44,394 48,039 45,530 41,444 44,615 37,562 36,261 34,791 33,269 34,962 33,284 36,774 35,100 36,229 24,698 25,101 24,559 23,946 22,390
Total Liabilities & Shareholders' Equity 85,579 81,758 78,041 74,745 69,372 64,382 56,715 52,580 51,319 50,310 50,186 46,646 44,394 48,039 45,530 41,444 44,615 37,562 36,261 34,791 33,269 34,962 33,284 36,774 35,100 36,229 24,698 25,101 24,559 23,946 22,390
Total Investments 4,343 4,227 4,003 4,921 4,886 4,626 4,183 4,513 4,325 4,534 5,006 4,701 4,234 3,805 4,262 3,607 5,316 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Debt 37,761 35,311 33,096 29,533 24,147 19,586 15,431 14,516 12,463 11,873 12,029 10,635 9,406 14,175 12,534 11,123 13,267 9,534 9,729 9,835 10,816 14,042 14,405 16,723 18,330 16,906 9,493 10,069 8,464 7,945 7,424
Net Debt 37,568 34,966 32,182 29,143 24,060 19,518 15,287 13,425 12,367 11,712 11,897 10,489 9,236 9,094 11,145 9,226 9,575 8,093 7,735 7,942 8,128 9,563 11,949 12,732 16,357 16,399 8,909 8,162 7,567 7,438 6,890
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program