Edison International
EIX
NYSE
58.09
USD+0.55(+0.95%)
As of today
Edison International fundamentals
EIX Balance Sheet
| Period Ending | Dec 31, 1994 | Dec 31, 1995 | Dec 31, 1996 | Dec 31, 1997 | Dec 31, 1998 | Dec 31, 1999 | Dec 31, 2000 | Dec 31, 2001 | Dec 31, 2002 | Dec 31, 2003 | Dec 31, 2004 | Dec 31, 2005 | Dec 31, 2006 | Dec 31, 2007 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 534,000,000 | 507,000,000 | 897,000,000 | 1,907,000,000 | 584,000,000 | 508,000,000 | 1,973,000,000 | 3,991,000,000 | 2,468,000,000 | 1,988,000,000 | 2,688,000,000 | 1,893,000,000 | 1,854,000,000 | 1,441,000,000 | 3,916,000,000 | 1,673,000,000 | 1,389,000,000 | 169,000,000 | 170,000,000 | 146,000,000 | 132,000,000 | 161,000,000 | 96,000,000 | 1,091,000,000 | 144,000,000 | 68,000,000 | 87,000,000 | 390,000,000 | 914,000,000 | 345,000,000 | 193,000,000 | |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Cash & Short-Term Investments | 534,000,000 | 507,000,000 | 897,000,000 | 1,907,000,000 | 584,000,000 | 508,000,000 | 1,973,000,000 | 3,991,000,000 | 2,468,000,000 | 1,988,000,000 | 2,688,000,000 | 1,893,000,000 | 1,854,000,000 | 1,441,000,000 | 3,923,000,000 | 1,673,000,000 | 1,389,000,000 | 169,000,000 | 170,000,000 | 146,000,000 | 132,000,000 | 161,000,000 | 96,000,000 | 1,091,000,000 | 144,000,000 | 68,000,000 | 87,000,000 | 390,000,000 | 914,000,000 | 345,000,000 | 193,000,000 | |
| Net Receivables | 975,000,000 | 1,055,000,000 | 1,095,000,000 | 1,077,000,000 | 1,316,000,000 | 1,378,000,000 | 1,476,000,000 | 1,710,000,000 | 1,548,000,000 | 1,119,000,000 | 1,166,000,000 | 1,511,000,000 | 1,317,000,000 | 1,403,000,000 | 1,334,000,000 | 1,364,000,000 | 1,373,000,000 | 1,427,000,000 | 1,312,000,000 | 1,434,000,000 | 1,422,000,000 | 1,336,000,000 | 1,084,000,000 | 1,153,000,000 | 1,403,000,000 | 1,394,000,000 | 2,427,000,000 | 2,192,000,000 | 2,336,000,000 | 2,758,000,000 | 3,017,000,000 | |
| Inventory | 246,000,000 | 266,000,000 | 226,000,000 | 191,000,000 | 167,000,000 | 440,000,000 | 430,000,000 | 327,000,000 | 349,000,000 | 344,000,000 | 304,000,000 | 341,000,000 | 392,000,000 | 432,000,000 | 553,000,000 | 533,000,000 | 568,000,000 | 624,000,000 | 340,000,000 | 256,000,000 | 281,000,000 | 267,000,000 | 239,000,000 | 242,000,000 | 282,000,000 | 364,000,000 | 405,000,000 | 420,000,000 | 474,000,000 | 527,000,000 | 538,000,000 | |
| Other Current Assets | 379,000,000 | 603,000,000 | 354,000,000 | 422,000,000 | 1,062,000,000 | 344,000,000 | 1,787,000,000 | 1,472,000,000 | 1,087,000,000 | 1,388,000,000 | 1,218,000,000 | 1,099,000,000 | 909,000,000 | 675,000,000 | 1,108,000,000 | 860,000,000 | 1,092,000,000 | 697,000,000 | 850,000,000 | 1,476,000,000 | 2,184,000,000 | 890,000,000 | 704,000,000 | 1,243,000,000 | 1,530,000,000 | 1,734,000,000 | 2,140,000,000 | 2,489,000,000 | 3,346,000,000 | 3,181,000,000 | 3,407,000,000 | |
| Total Current Assets | 2,134,000,000 | 2,431,000,000 | 2,572,000,000 | 3,597,000,000 | 3,129,000,000 | 2,670,000,000 | 5,666,000,000 | 7,500,000,000 | 5,458,000,000 | 5,049,000,000 | 5,449,000,000 | 5,959,000,000 | 5,482,000,000 | 4,265,000,000 | 7,353,000,000 | 4,430,000,000 | 4,422,000,000 | 4,484,000,000 | 2,672,000,000 | 3,312,000,000 | 4,019,000,000 | 2,654,000,000 | 2,123,000,000 | 3,729,000,000 | 3,359,000,000 | 3,560,000,000 | 5,061,000,000 | 5,491,000,000 | 7,070,000,000 | 6,811,000,000 | 7,155,000,000 | |
| Property, Plant & Equipment (Net) | 12,417,000,000 | 12,148,000,000 | 11,703,000,000 | 10,939,000,000 | 7,254,000,000 | 7,331,000,000 | 7,819,000,000 | 8,013,000,000 | 8,247,000,000 | 12,587,000,000 | 13,475,000,000 | 14,469,000,000 | 15,913,000,000 | 22,309,000,000 | 24,343,000,000 | 27,113,000,000 | 30,184,000,000 | 32,116,000,000 | 30,273,000,000 | 30,455,000,000 | 32,981,000,000 | 35,085,000,000 | 37,000,000,000 | 39,050,000,000 | 41,348,000,000 | 44,978,000,000 | 48,927,000,000 | 52,632,000,000 | 54,928,000,000 | 57,305,000,000 | 60,434,000,000 | |
| 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 | 1,710,000,000 | 1,548,000,000 | 1,119,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Goodwill & Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 633,000,000 | 661,000,000 | 868,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,309,000,000 | 3,607,000,000 | 4,262,000,000 | 3,805,000,000 | 4,234,000,000 | 4,701,000,000 | 5,006,000,000 | 4,534,000,000 | 4,325,000,000 | 4,513,000,000 | 4,183,000,000 | 4,626,000,000 | 4,886,000,000 | 4,921,000,000 | 4,003,000,000 | 4,227,000,000 | 4,343,000,000 | |
| 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 Non-Current Assets | 7,839,000,000 | 9,367,000,000 | 10,284,000,000 | 10,565,000,000 | 14,677,000,000 | 26,227,000,000 | 21,615,000,000 | 20,628,000,000 | 15,112,000,000 | 20,244,000,000 | 10,423,000,000 | 14,363,000,000 | 10,510,000,000 | 10,970,000,000 | 7,610,000,000 | 6,294,000,000 | 6,662,000,000 | 12,106,000,000 | 7,215,000,000 | 8,178,000,000 | 8,180,000,000 | 7,956,000,000 | 7,871,000,000 | 5,288,000,000 | 7,825,000,000 | 11,218,000,000 | 10,498,000,000 | 11,701,000,000 | 12,040,000,000 | 13,415,000,000 | 13,647,000,000 | |
| Total Non-Current Assets | 20,256,000,000 | 21,515,000,000 | 21,987,000,000 | 21,504,000,000 | 21,569,000,000 | 33,559,000,000 | 29,434,000,000 | 29,274,000,000 | 27,826,000,000 | 29,913,000,000 | 27,820,000,000 | 28,832,000,000 | 30,779,000,000 | 33,297,000,000 | 37,262,000,000 | 37,014,000,000 | 41,108,000,000 | 43,555,000,000 | 41,722,000,000 | 43,334,000,000 | 46,167,000,000 | 47,656,000,000 | 49,196,000,000 | 48,851,000,000 | 53,356,000,000 | 60,822,000,000 | 64,311,000,000 | 69,254,000,000 | 70,971,000,000 | 74,947,000,000 | 78,424,000,000 | |
| Other 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 | |
| Total Assets | 22,390,000,000 | 23,946,000,000 | 24,559,000,000 | 25,101,000,000 | 24,698,000,000 | 36,229,000,000 | 35,100,000,000 | 36,774,000,000 | 33,284,000,000 | 34,962,000,000 | 33,269,000,000 | 34,791,000,000 | 36,261,000,000 | 37,562,000,000 | 44,615,000,000 | 41,444,000,000 | 45,530,000,000 | 48,039,000,000 | 44,394,000,000 | 46,646,000,000 | 50,186,000,000 | 50,310,000,000 | 51,319,000,000 | 52,580,000,000 | 56,715,000,000 | 64,382,000,000 | 69,372,000,000 | 74,745,000,000 | 78,041,000,000 | 81,758,000,000 | 85,579,000,000 | |
| Accounts Payable | 413,000,000 | 420,000,000 | 438,000,000 | 441,000,000 | 490,000,000 | 625,000,000 | 1,228,000,000 | 3,414,000,000 | 786,000,000 | 548,000,000 | 749,000,000 | 961,000,000 | 926,000,000 | 979,000,000 | 1,031,000,000 | 1,347,000,000 | 1,362,000,000 | 1,321,000,000 | 1,423,000,000 | 1,407,000,000 | 1,580,000,000 | 1,310,000,000 | 1,342,000,000 | 1,503,000,000 | 1,511,000,000 | 1,752,000,000 | 1,980,000,000 | 2,002,000,000 | 2,359,000,000 | 1,983,000,000 | 2,000,000,000 | |
| Short-Term Debt | 1,077,000,000 | 750,000,000 | 989,000,000 | 1,198,000,000 | 1,485,000,000 | 3,515,000,000 | 6,180,000,000 | 4,049,000,000 | 2,839,000,000 | 2,331,000,000 | 1,138,000,000 | 1,002,000,000 | 488,000,000 | 518,000,000 | 2,541,000,000 | 686,000,000 | 163,000,000 | 486,000,000 | 175,000,000 | 816,000,000 | 1,795,000,000 | 990,000,000 | 2,288,000,000 | 2,874,000,000 | 799,000,000 | 1,109,000,000 | 3,642,000,000 | 4,013,000,000 | 5,135,000,000 | 3,894,000,000 | 3,171,000,000 | |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 186,000,000 | 52,000,000 | 52,000,000 | 61,000,000 | 358,000,000 | 81,000,000 | 72,000,000 | 50,000,000 | 23,000,000 | 21,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | -2,788,000,000 | 0 | 0 | 571,000,000 | 0 | 1,994,000,000 | 2,121,000,000 | 0 | 3,349,000,000 | 238,000,000 | 217,000,000 | 199,000,000 | 193,000,000 | 201,000,000 | 221,000,000 | 242,000,000 | 269,000,000 | 281,000,000 | 299,000,000 | 302,000,000 | 243,000,000 | 193,000,000 | 167,000,000 | 177,000,000 | 0 | |
| Other Current Liabilities | 1,667,000,000 | 2,082,000,000 | 2,011,000,000 | 2,089,000,000 | 2,311,000,000 | 2,702,000,000 | 3,392,000,000 | 2,394,000,000 | 2,979,000,000 | 2,839,000,000 | 2,150,000,000 | 2,996,000,000 | 2,889,000,000 | 2,759,000,000 | 2,897,000,000 | 1,554,000,000 | 2,158,000,000 | 2,347,000,000 | 1,892,000,000 | 1,747,000,000 | 1,721,000,000 | 2,241,000,000 | 1,913,000,000 | 2,364,000,000 | 2,786,000,000 | 2,360,000,000 | 4,412,000,000 | 2,401,000,000 | 2,686,000,000 | 2,544,000,000 | 3,268,000,000 | |
| Total Current Liabilities | 3,157,000,000 | 3,284,000,000 | 3,438,000,000 | 3,728,000,000 | 4,286,000,000 | 6,842,000,000 | 10,800,000,000 | 9,857,000,000 | 6,654,000,000 | 6,167,000,000 | 4,037,000,000 | 4,959,000,000 | 4,303,000,000 | 4,280,000,000 | 6,697,000,000 | 3,787,000,000 | 3,952,000,000 | 4,348,000,000 | 3,744,000,000 | 4,881,000,000 | 5,479,000,000 | 4,927,000,000 | 5,912,000,000 | 7,068,000,000 | 5,395,000,000 | 5,523,000,000 | 10,277,000,000 | 8,609,000,000 | 10,347,000,000 | 8,598,000,000 | 8,439,000,000 | |
| Long-Term Debt | 6,347,000,000 | 7,195,000,000 | 7,475,000,000 | 8,871,000,000 | 8,008,000,000 | 13,392,000,000 | 12,150,000,000 | 12,674,000,000 | 11,578,000,000 | 9,220,000,000 | 9,678,000,000 | 8,833,000,000 | 9,101,000,000 | 9,016,000,000 | 10,950,000,000 | 10,437,000,000 | 12,371,000,000 | 13,689,000,000 | 9,231,000,000 | 9,825,000,000 | 10,234,000,000 | 10,883,000,000 | 10,175,000,000 | 11,642,000,000 | 14,632,000,000 | 18,477,000,000 | 20,505,000,000 | 25,520,000,000 | 27,961,000,000 | 31,417,000,000 | 34,590,000,000 | |
| Non-Current Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137,000,000 | 119,000,000 | 112,000,000 | 138,000,000 | 149,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Non-Current Deferred Tax Liabilities | 4,491,000,000 | 4,744,000,000 | 4,655,000,000 | 4,436,000,000 | 4,862,000,000 | 5,982,000,000 | 5,511,000,000 | 6,539,000,000 | 6,009,000,000 | 6,116,000,000 | 5,371,000,000 | 5,386,000,000 | 5,419,000,000 | 5,310,000,000 | 5,826,000,000 | 4,436,000,000 | 5,747,000,000 | 5,485,000,000 | 6,231,000,000 | 7,346,000,000 | 7,313,000,000 | 7,480,000,000 | 8,327,000,000 | 4,567,000,000 | 4,576,000,000 | 5,078,000,000 | 5,368,000,000 | 5,740,000,000 | 6,149,000,000 | 6,672,000,000 | 7,180,000,000 | |
| Other Non-Current Liabilities | -10,838,000,000 | -11,952,000,000 | -12,130,000,000 | -13,307,000,000 | -12,870,000,000 | -19,374,000,000 | -17,661,000,000 | -19,213,000,000 | -17,844,000,000 | -14,703,000,000 | -15,049,000,000 | -14,219,000,000 | -14,520,000,000 | -14,326,000,000 | 10,296,000,000 | 11,659,000,000 | 11,854,000,000 | 18,484,000,000 | 13,848,000,000 | 12,903,000,000 | 14,178,000,000 | 13,551,000,000 | 12,718,000,000 | 15,437,000,000 | 19,460,000,000 | 19,808,000,000 | 17,273,000,000 | 17,087,000,000 | 16,062,000,000 | 17,127,000,000 | 17,630,000,000 | |
| Total Non-Current Liabilities | 12,730,000,000 | 14,018,000,000 | 14,440,000,000 | 15,662,000,000 | 15,184,000,000 | 24,047,000,000 | 21,751,000,000 | 23,516,000,000 | 22,064,000,000 | 23,283,000,000 | 23,054,000,000 | 22,498,000,000 | 23,334,000,000 | 23,923,000,000 | 27,494,000,000 | 26,651,000,000 | 30,084,000,000 | 32,605,000,000 | 29,459,000,000 | 30,074,000,000 | 31,725,000,000 | 31,995,000,000 | 31,220,000,000 | 31,646,000,000 | 38,668,000,000 | 43,363,000,000 | 43,146,000,000 | 48,347,000,000 | 50,172,000,000 | 55,216,000,000 | 59,400,000,000 | |
| Other Liabilities | -964,000,000 | -1,055,000,000 | -1,132,000,000 | -434,000,000 | -422,000,000 | -1,539,000,000 | -1,399,000,000 | -1,549,000,000 | -1,654,000,000 | -517,000,000 | -313,000,000 | -301,000,000 | -271,000,000 | -295,000,000 | -285,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,000,000 | 0 | 0 | 0 | 0 | 0 | 693,000,000 | 1,088,000,000 | 1,932,000,000 | 1,442,000,000 | 1,221,000,000 | 1,180,000,000 | |
| Total Liabilities | 14,923,000,000 | 16,247,000,000 | 16,746,000,000 | 18,956,000,000 | 19,048,000,000 | 29,350,000,000 | 31,152,000,000 | 31,824,000,000 | 27,064,000,000 | 28,933,000,000 | 26,778,000,000 | 27,156,000,000 | 27,366,000,000 | 27,908,000,000 | 33,906,000,000 | 30,438,000,000 | 34,036,000,000 | 36,953,000,000 | 33,203,000,000 | 34,955,000,000 | 37,204,000,000 | 36,922,000,000 | 37,132,000,000 | 38,714,000,000 | 44,063,000,000 | 48,886,000,000 | 53,423,000,000 | 56,956,000,000 | 60,519,000,000 | 63,814,000,000 | 67,839,000,000 | |
| Preferred Stock | 721,000,000 | 709,000,000 | 709,000,000 | 609,000,000 | 535,000,000 | 1,660,000,000 | 1,510,000,000 | 1,333,000,000 | 1,358,000,000 | 129,000,000 | 129,000,000 | 719,000,000 | 915,000,000 | 915,000,000 | 907,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,977,000,000 | 1,978,000,000 | 1,673,000,000 | 1,645,000,000 | |
| Common Stock | 2,692,000,000 | 2,660,000,000 | 2,547,000,000 | 2,261,000,000 | 2,109,000,000 | 2,090,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,304,000,000 | 10,583,000,000 | 10,055,000,000 | 2,373,000,000 | 2,403,000,000 | 2,445,000,000 | 2,484,000,000 | 2,505,000,000 | 2,526,000,000 | 2,545,000,000 | 4,990,000,000 | 5,962,000,000 | 6,071,000,000 | 6,200,000,000 | 6,338,000,000 | 6,353,000,000 | |
| Retained Earnings | 3,452,000,000 | 3,700,000,000 | 3,753,000,000 | 3,176,000,000 | 2,906,000,000 | 3,079,000,000 | 599,000,000 | 1,634,000,000 | 2,711,000,000 | 3,466,000,000 | 4,078,000,000 | 4,798,000,000 | 5,551,000,000 | 6,311,000,000 | 7,078,000,000 | 7,500,000,000 | 8,328,000,000 | 7,834,000,000 | 7,146,000,000 | 7,548,000,000 | 8,573,000,000 | 8,940,000,000 | 9,544,000,000 | 9,188,000,000 | 7,964,000,000 | 8,382,000,000 | 8,155,000,000 | 7,894,000,000 | 7,454,000,000 | 7,499,000,000 | 7,567,000,000 | |
| Accumulated Other Comprehensive Income/Loss | -7,710,000,000 | -8,569,000,000 | 97,000,000 | 90,000,000 | 84,000,000 | 42,000,000 | -139,000,000 | -328,000,000 | -247,000,000 | -53,000,000 | -4,000,000 | -226,000,000 | 78,000,000 | -92,000,000 | 167,000,000 | 37,000,000 | -76,000,000 | -139,000,000 | -87,000,000 | -13,000,000 | -58,000,000 | -56,000,000 | -53,000,000 | -43,000,000 | -50,000,000 | -69,000,000 | -69,000,000 | -54,000,000 | -11,000,000 | -9,000,000 | 0 | |
| Other Total Stockholders' Equity | 0 | -33,000,000 | 0 | 0 | 0 | 2,090,000,000 | 1,960,000,000 | 1,966,000,000 | 1,973,000,000 | 1,970,000,000 | 1,975,000,000 | 2,043,000,000 | 2,080,000,000 | 2,225,000,000 | 2,272,000,000 | 2,304,000,000 | -8,252,000,000 | 0 | 0 | 2,403,000,000 | 2,445,000,000 | 2,484,000,000 | 2,505,000,000 | 2,526,000,000 | 2,545,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Stockholders' Equity | 6,865,000,000 | 7,069,000,000 | 7,106,000,000 | 6,136,000,000 | 5,634,000,000 | 6,870,000,000 | 3,930,000,000 | 4,605,000,000 | 5,795,000,000 | 5,512,000,000 | 6,178,000,000 | 7,334,000,000 | 8,624,000,000 | 9,359,000,000 | 10,424,000,000 | 9,841,000,000 | 10,583,000,000 | 10,055,000,000 | 9,432,000,000 | 9,938,000,000 | 10,960,000,000 | 11,368,000,000 | 11,996,000,000 | 11,671,000,000 | 10,459,000,000 | 13,303,000,000 | 14,048,000,000 | 15,888,000,000 | 15,621,000,000 | 15,501,000,000 | 15,565,000,000 | |
| Total Equity | 7,467,000,000 | 7,699,000,000 | 7,813,000,000 | 6,145,000,000 | 5,650,000,000 | 6,879,000,000 | 3,948,000,000 | 4,950,000,000 | 6,220,000,000 | 6,029,000,000 | 6,491,000,000 | 7,635,000,000 | 8,895,000,000 | 9,654,000,000 | 10,709,000,000 | 11,006,000,000 | 11,494,000,000 | 11,086,000,000 | 11,191,000,000 | 11,691,000,000 | 12,982,000,000 | 13,388,000,000 | 14,187,000,000 | 13,866,000,000 | 12,652,000,000 | 15,496,000,000 | 15,949,000,000 | 17,789,000,000 | 17,522,000,000 | 17,944,000,000 | 17,740,000,000 | |
| Total Liabilities & Stockholders' Equity | 22,390,000,000 | 23,946,000,000 | 24,559,000,000 | 25,101,000,000 | 24,698,000,000 | 36,229,000,000 | 35,100,000,000 | 36,774,000,000 | 33,284,000,000 | 34,962,000,000 | 33,269,000,000 | 34,791,000,000 | 36,261,000,000 | 37,562,000,000 | 44,615,000,000 | 41,444,000,000 | 45,530,000,000 | 48,039,000,000 | 44,394,000,000 | 46,646,000,000 | 50,186,000,000 | 50,229,000,000 | 51,319,000,000 | 52,580,000,000 | 56,715,000,000 | 64,382,000,000 | 69,372,000,000 | 74,745,000,000 | 78,041,000,000 | 81,758,000,000 | 85,579,000,000 | |
| Minority Interest | 602,000,000 | 630,000,000 | 707,000,000 | 9,000,000 | 16,000,000 | 9,000,000 | 18,000,000 | 345,000,000 | 425,000,000 | 517,000,000 | 313,000,000 | 301,000,000 | 271,000,000 | 295,000,000 | 285,000,000 | 1,165,000,000 | 911,000,000 | 1,031,000,000 | 1,759,000,000 | 1,753,000,000 | 2,022,000,000 | 2,020,000,000 | 2,191,000,000 | 2,195,000,000 | 2,193,000,000 | 2,193,000,000 | 1,901,000,000 | 1,901,000,000 | 1,901,000,000 | 2,443,000,000 | 2,175,000,000 | |
| Total Liabilities & Total Equity | 22,390,000,000 | 23,946,000,000 | 24,559,000,000 | 25,101,000,000 | 24,698,000,000 | 36,229,000,000 | 35,100,000,000 | 36,774,000,000 | 33,284,000,000 | 34,962,000,000 | 33,269,000,000 | 34,791,000,000 | 36,261,000,000 | 37,562,000,000 | 44,615,000,000 | 41,444,000,000 | 45,530,000,000 | 48,039,000,000 | 44,394,000,000 | 46,646,000,000 | 50,186,000,000 | 50,229,000,000 | 51,319,000,000 | 52,580,000,000 | 56,715,000,000 | 64,382,000,000 | 69,372,000,000 | 74,745,000,000 | 78,041,000,000 | 81,758,000,000 | 85,579,000,000 | |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,316,000,000 | 3,607,000,000 | 4,262,000,000 | 3,805,000,000 | 4,234,000,000 | 4,701,000,000 | 5,006,000,000 | 4,534,000,000 | 4,325,000,000 | 4,513,000,000 | 4,183,000,000 | 4,626,000,000 | 4,886,000,000 | 4,921,000,000 | 4,003,000,000 | 4,227,000,000 | 4,343,000,000 | |
| Total Debt | 7,424,000,000 | 7,945,000,000 | 8,464,000,000 | 10,069,000,000 | 9,493,000,000 | 16,906,000,000 | 18,330,000,000 | 16,723,000,000 | 14,405,000,000 | 14,042,000,000 | 10,816,000,000 | 9,835,000,000 | 9,729,000,000 | 9,534,000,000 | 13,267,000,000 | 11,123,000,000 | 12,534,000,000 | 14,175,000,000 | 9,406,000,000 | 10,635,000,000 | 12,029,000,000 | 11,873,000,000 | 12,463,000,000 | 14,516,000,000 | 15,431,000,000 | 19,586,000,000 | 24,147,000,000 | 29,533,000,000 | 33,096,000,000 | 35,311,000,000 | 37,761,000,000 | |
| Net Debt | 6,890,000,000 | 7,438,000,000 | 7,567,000,000 | 8,162,000,000 | 8,909,000,000 | 16,399,000,000 | 16,357,000,000 | 12,732,000,000 | 11,949,000,000 | 9,563,000,000 | 8,128,000,000 | 7,942,000,000 | 7,735,000,000 | 8,093,000,000 | 9,575,000,000 | 9,226,000,000 | 11,145,000,000 | 9,094,000,000 | 9,236,000,000 | 10,489,000,000 | 11,897,000,000 | 11,712,000,000 | 12,367,000,000 | 13,425,000,000 | 15,287,000,000 | 19,518,000,000 | 24,060,000,000 | 29,143,000,000 | 32,182,000,000 | 34,966,000,000 | 37,568,000,000 |