米国企業
EDISON INTERNATIONAL

EDISON INTERNATIONALEIX

時価総額

$625.2億

PER

44.4倍

	2011年 12月31日	2012年 12月31日	2013年 12月31日	2014年 12月31日	2015年 12月31日	2016年 12月31日	2017年 12月31日	2018年 12月31日	2019年 12月31日	2020年 12月31日	2021年 12月31日	2022年 12月31日	2023年 12月31日
SCE	-	45	54	38	26	39	515	21	24	55	279	766	214
Cash and cash equivalents	1,469	170	146	132	161	96	1,091	144	68	87	390	914	345
Accounts Receivable, after Allowance for Credit Loss, Current	-	-	-	-	-	-	-	-	-	1,126	1,393	1,675	1,981
Accrued unbilled revenue	-	-	-	-	-	-	-	482	488	521	794	638	741
SCE	-	340	256	275	256	239	242	282	364	405	420	474	527
Inventory	624	340	256	281	267	239	242	282	364	405	420	474	527
Prepaid expenses	-	-	-	-	-	-	228	144	213	280	257	292	111
Regulatory assets	-	572	538	1,254	560	350	703	1,133	1,009	1,314	1,778	2,497	2,524
Wildfire Insurance Fund contributions	-	-	-	-	-	-	-	-	323	323	204	204	204
SCE	-	123	393	390	234	262	160	69	103	216	222	384	331
Other current assets	115	119	395	376	251	281	202	78	107	224	249	397	341
SCE	-	2,562	3,075	3,440	2,443	2,031	3,087	3,325	3,530	5,017	5,347	6,930	6,633
Total current assets	4,484	2,672	3,312	4,019	2,654	2,123	3,729	3,359	3,560	5,061	5,491	7,070	6,811
Nuclear decommissioning trusts	-	4,048	4,494	4,856	4,355	4,369	4,499	4,263	4,673	5,039	4,889	4,033	4,275
Marketable securities	-	-	-	-	-	-	-	-	-	-	12	5	-
Other investments	-	116	140	158	168	50	52	45	46	37	34	36	38
Other investments	-	116	140	158	168	50	52	45	46	37	34	36	38
Total investments	-	4,164	4,634	4,957	4,499	4,292	4,492	4,165	4,608	4,870	4,904	3,984	4,211
Total investments	-	4,164	4,634	4,957	4,499	4,292	4,492	4,165	4,608	4,870	4,904	3,984	4,211
Public Utilities, Property, Plant and Equipment, Net	-	30,200	30,379	32,859	34,945	36,806	38,708	41,269	44,198	47,653	50,497	53,274	55,877
Public Utilities, Property, Plant and Equipment, Net	-	30,200	30,379	32,859	34,945	36,806	38,708	41,269	44,198	47,653	50,497	53,274	55,877
Property, Plant and Equipment, Other, Net	-	70	72	69	73	75	77	75	83	180	196	206	201
Property, Plant and Equipment, Other, Net	-	70	72	69	73	75	77	75	83	180	196	206	201
Total property, plant and equipment	-	30,270	30,451	32,928	35,018	36,881	38,785	41,344	44,281	47,833	50,693	53,480	56,078
Total property, plant and equipment	-	30,270	30,451	32,928	35,018	36,881	38,785	41,344	44,281	47,833	50,693	53,480	56,078
Regulatory assets	49	6,422	7,241	7,612	7,512	7,455	4,914	5,380	6,088	7,120	7,660	8,181	8,897
Accounts Receivable, after Allowance for Credit Loss, Noncurrent	-	-	-	-	-	-	-	-	-	-	122	2	-
Wildfire Insurance Fund contributions	-	-	-	-	-	-	-	-	2,767	2,443	2,359	2,155	1,951
Regulatory assets	49	6,422	7,241	7,612	7,512	7,455	4,914	5,380	6,088	7,120	7,660	8,181	8,897
Operating lease right-of-use assets	-	-	-	-	-	-	-	-	689	1,085	1,925	1,433	1,214
Wildfire Insurance Fund contributions	-	-	-	-	-	-	-	-	2,767	2,443	2,359	2,155	1,951
Long-term insurance receivables	-	-	-	-	-	-	-	-	-	75	75	139	355
Operating lease right-of-use assets	-	-	-	-	-	-	-	-	689	1,085	1,925	1,433	1,214
SCE	-	531	398	300	316	231	237	1,360	1,507	843	1,453	1,169	1,987
Other long-term assets	706	704	686	349	441	415	374	2,445	2,363	860	1,485	1,237	2,066
Long-term insurance receivables	-	-	-	-	-	-	-	-	-	75	75	139	355
Total long-term assets	-	7,038	7,890	8,131	7,912	7,687	5,151	7,740	11,854	11,566	13,594	13,413	14,561
Due from Affiliate, Noncurrent	-	-	-	-	-	-	-	-	-	-	-	334	-
SCE	-	44,034	46,050	49,456	49,872	50,891	51,515	56,574	64,273	69,286	74,538	77,807	81,483
Total assets	48,039	44,394	46,646	50,186	50,310	51,319	52,580	56,715	64,382	69,372	74,745	78,041	81,758
SCE	-	531	398	300	316	231	237	1,360	1,507	843	1,453	1,169	1,987
Other long-term assets	706	704	686	349	441	415	374	2,445	2,363	860	1,485	1,237	2,066
Total long-term assets	-	7,038	7,890	8,131	7,912	7,687	5,151	7,740	11,854	11,566	13,594	13,413	14,561
SCE	-	44,034	46,050	49,456	49,872	50,891	51,515	56,574	64,273	69,286	74,538	77,807	81,483
Total assets	48,039	44,394	46,646	50,186	50,310	51,319	52,580	56,715	64,382	69,372	74,745	78,041	81,758
SCE	-	175	175	667	49	769	1,238	720	550	2,268	2,354	925	831
Short-term debt	429	175	209	1,291	695	1,307	2,393	720	550	2,398	2,354	2,015	1,077
SCE	-	-	600	300	79	579	479	79	79	1,029	377	2,214	2,197
Current portion of long-term debt	57	-	601	504	295	981	481	79	479	1,029	1,077	2,614	2,697
SCE	-	1,297	1,373	1,556	1,299	1,344	1,519	1,519	1,779	1,983	1,999	2,351	1,966
Accounts payable	1,419	1,423	1,407	1,580	1,310	1,342	1,503	1,511	1,752	1,980	2,002	2,359	1,983
Wildfire-related claims	-	-	-	-	-	-	-	-	-	2,231	131	121	30
Customer deposits	-	-	-	-	-	-	-	299	302	243	193	167	177
Regulatory liabilities	-	536	767	401	1,128	756	1,121	1,532	972	569	603	964	763
Operating Lease, Liability, Current	-	-	-	-	-	-	-	-	79	214	582	505	118
SCE	-	861	1,091	1,183	760	729	1,224	975	1,298	1,294	1,631	1,578	1,713
Other current liabilities	1,049	990	1,186	1,205	967	991	1,265	1,233	1,388	1,612	1,667	1,601	1,751
SCE	-	3,513	4,398	4,820	3,821	4,707	5,887	5,146	5,059	9,831	7,870	8,825	7,795
Total current liabilities	4,348	3,744	4,881	5,479	4,927	5,912	7,068	5,395	5,523	10,277	8,609	10,347	8,598
SCE	-	8,828	9,422	9,624	10,537	9,754	10,428	12,892	15,132	16,499	21,733	24,044	26,297
Long-term debt	13,689	9,231	9,825	10,234	10,964	10,175	11,642	14,632	17,864	19,632	24,170	27,025	30,316
Deferred income taxes and credits	-	-	-	-	-	-	-	5,898	6,451	6,783	7,181	7,545	8,126
SCE	-	2,245	951	1,672	1,284	896	483	433	237	144	111	105	105
Pensions and benefits	2,912	2,614	1,378	2,155	1,759	1,354	943	869	674	563	496	422	415
Asset retirement obligations	2,500	2,782	3,418	2,819	2,762	2,586	2,892	3,031	3,029	2,930	2,772	2,754	2,666
Regulatory liabilities	-	5,214	4,995	5,889	5,676	5,726	8,614	8,329	8,385	8,589	8,981	8,211	9,420
Operating lease liabilities	-	-	-	-	-	-	-	-	610	871	1,343	928	1,096
Wildfire-related claims	-	-	-	-	-	-	-	-	-	2,281	1,733	1,687	1,368
Other Liabilities, Noncurrent	-	1,848	1,845	2,010	1,947	1,912	2,649	2,391	2,975	2,708	2,979	2,919	3,206
Total deferred credits and other liabilities	-	-	-	-	-	-	-	-	-	-	-	24,149	25,987
SCE	-	32,291	33,912	36,174	36,200	36,408	36,843	42,789	46,446	50,636	54,703	57,018	60,079
Total liabilities	36,953	33,203	34,955	37,198	36,916	37,127	38,695	44,063	48,886	53,423	56,956	60,519	63,814
Preferred Stock, Value, Outstanding	-	-	-	-	-	-	-	2,245	2,245	1,945	1,945	1,945	2,495
Common Stocks, Including Additional Paid in Capital	-	-	2,168	2,168	2,168	2,168	2,168	2,168	2,168	2,168	2,168	2,168	2,168
Common stock, no par value	-	-	-	-	-	-	-	-	-	-	10,000	10,000	10,000
Additional paid-in capital	-	-	-	-	-	-	-	-	-	-	7,033	8,441	8,446
Accumulated other comprehensive loss	-	-	-11	-28	-22	-20	-19	-23	-39	-41	-32	-8	-12
Retained earnings	-	7,228	7,594	8,454	8,804	9,433	9,607	8,715	9,514	9,191	8,721	8,243	8,307
Total Edison International's shareholders' equity	11,086	11,191	11,691	12,982	13,388	14,187	13,866	12,652	15,496	15,949	17,789	17,522	17,944
Noncontrolling interests - preference stock of SCE	1,029	1,795	1,795	2,070	2,070	2,245	2,245	2,193	2,193	1,901	-	-	-
SCE	-	11,743	12,138	13,282	13,672	14,483	14,672	13,785	17,827	18,650	19,835	20,789	21,404
Total equity	11,086	11,191	11,691	12,982	13,388	14,187	13,866	12,652	15,496	15,949	17,789	17,522	17,944
SCE	-	44,034	46,050	49,456	49,872	50,891	51,515	56,574	64,273	69,286	74,538	77,807	81,483
Total liabilities and equity	48,039	44,394	46,646	50,186	50,310	51,319	52,580	56,715	64,382	69,372	74,745	78,041	81,758
SCE	-	45	54	38	26	39	515	21	24	55	279	766	214
Cash and cash equivalents	1,469	170	146	132	161	96	1,091	144	68	87	390	914	345
Accounts Receivable, after Allowance for Credit Loss, Current	-	-	-	-	-	-	-	-	-	1,126	1,393	1,675	1,981
Accrued unbilled revenue	-	-	-	-	-	-	-	482	488	521	794	638	741
SCE	-	340	256	275	256	239	242	282	364	405	420	474	527
Inventory	624	340	256	281	267	239	242	282	364	405	420	474	527
Prepaid expenses	-	-	-	-	-	-	228	144	213	280	257	292	111
Regulatory assets	-	572	538	1,254	560	350	703	1,133	1,009	1,314	1,778	2,497	2,524
Wildfire Insurance Fund contributions	-	-	-	-	-	-	-	-	323	323	204	204	204
SCE	-	123	393	390	234	262	160	69	103	216	222	384	331
Other current assets	115	119	395	376	251	281	202	78	107	224	249	397	341
SCE	-	2,562	3,075	3,440	2,443	2,031	3,087	3,325	3,530	5,017	5,347	6,930	6,633
Total current assets	4,484	2,672	3,312	4,019	2,654	2,123	3,729	3,359	3,560	5,061	5,491	7,070	6,811
Nuclear decommissioning trusts	-	4,048	4,494	4,856	4,355	4,369	4,499	4,263	4,673	5,039	4,889	4,033	4,275
Marketable securities	-	-	-	-	-	-	-	-	-	-	12	5	-
Other investments	-	116	140	158	168	50	52	45	46	37	34	36	38
Other investments	-	116	140	158	168	50	52	45	46	37	34	36	38
Total investments	-	4,164	4,634	4,957	4,499	4,292	4,492	4,165	4,608	4,870	4,904	3,984	4,211
Total investments	-	4,164	4,634	4,957	4,499	4,292	4,492	4,165	4,608	4,870	4,904	3,984	4,211
Public Utilities, Property, Plant and Equipment, Net	-	30,200	30,379	32,859	34,945	36,806	38,708	41,269	44,198	47,653	50,497	53,274	55,877
Public Utilities, Property, Plant and Equipment, Net	-	30,200	30,379	32,859	34,945	36,806	38,708	41,269	44,198	47,653	50,497	53,274	55,877
Property, Plant and Equipment, Other, Net	-	70	72	69	73	75	77	75	83	180	196	206	201
Property, Plant and Equipment, Other, Net	-	70	72	69	73	75	77	75	83	180	196	206	201
Total property, plant and equipment	-	30,270	30,451	32,928	35,018	36,881	38,785	41,344	44,281	47,833	50,693	53,480	56,078
Total property, plant and equipment	-	30,270	30,451	32,928	35,018	36,881	38,785	41,344	44,281	47,833	50,693	53,480	56,078
Regulatory assets	49	6,422	7,241	7,612	7,512	7,455	4,914	5,380	6,088	7,120	7,660	8,181	8,897
Accounts Receivable, after Allowance for Credit Loss, Noncurrent	-	-	-	-	-	-	-	-	-	-	122	2	-
Wildfire Insurance Fund contributions	-	-	-	-	-	-	-	-	2,767	2,443	2,359	2,155	1,951
Regulatory assets	49	6,422	7,241	7,612	7,512	7,455	4,914	5,380	6,088	7,120	7,660	8,181	8,897
Operating lease right-of-use assets	-	-	-	-	-	-	-	-	689	1,085	1,925	1,433	1,214
Wildfire Insurance Fund contributions	-	-	-	-	-	-	-	-	2,767	2,443	2,359	2,155	1,951
Long-term insurance receivables	-	-	-	-	-	-	-	-	-	75	75	139	355
Operating lease right-of-use assets	-	-	-	-	-	-	-	-	689	1,085	1,925	1,433	1,214
SCE	-	531	398	300	316	231	237	1,360	1,507	843	1,453	1,169	1,987
Other long-term assets	706	704	686	349	441	415	374	2,445	2,363	860	1,485	1,237	2,066
Long-term insurance receivables	-	-	-	-	-	-	-	-	-	75	75	139	355
Total long-term assets	-	7,038	7,890	8,131	7,912	7,687	5,151	7,740	11,854	11,566	13,594	13,413	14,561
Due from Affiliate, Noncurrent	-	-	-	-	-	-	-	-	-	-	-	334	-
SCE	-	44,034	46,050	49,456	49,872	50,891	51,515	56,574	64,273	69,286	74,538	77,807	81,483
Total assets	48,039	44,394	46,646	50,186	50,310	51,319	52,580	56,715	64,382	69,372	74,745	78,041	81,758
SCE	-	531	398	300	316	231	237	1,360	1,507	843	1,453	1,169	1,987
Other long-term assets	706	704	686	349	441	415	374	2,445	2,363	860	1,485	1,237	2,066
Total long-term assets	-	7,038	7,890	8,131	7,912	7,687	5,151	7,740	11,854	11,566	13,594	13,413	14,561
SCE	-	44,034	46,050	49,456	49,872	50,891	51,515	56,574	64,273	69,286	74,538	77,807	81,483
Total assets	48,039	44,394	46,646	50,186	50,310	51,319	52,580	56,715	64,382	69,372	74,745	78,041	81,758
SCE	-	175	175	667	49	769	1,238	720	550	2,268	2,354	925	831
Short-term debt	429	175	209	1,291	695	1,307	2,393	720	550	2,398	2,354	2,015	1,077
SCE	-	-	600	300	79	579	479	79	79	1,029	377	2,214	2,197
Current portion of long-term debt	57	-	601	504	295	981	481	79	479	1,029	1,077	2,614	2,697
SCE	-	1,297	1,373	1,556	1,299	1,344	1,519	1,519	1,779	1,983	1,999	2,351	1,966
Accounts payable	1,419	1,423	1,407	1,580	1,310	1,342	1,503	1,511	1,752	1,980	2,002	2,359	1,983
Wildfire-related claims	-	-	-	-	-	-	-	-	-	2,231	131	121	30
Customer deposits	-	-	-	-	-	-	-	299	302	243	193	167	177
Regulatory liabilities	-	536	767	401	1,128	756	1,121	1,532	972	569	603	964	763
Operating Lease, Liability, Current	-	-	-	-	-	-	-	-	79	214	582	505	118
SCE	-	861	1,091	1,183	760	729	1,224	975	1,298	1,294	1,631	1,578	1,713
Other current liabilities	1,049	990	1,186	1,205	967	991	1,265	1,233	1,388	1,612	1,667	1,601	1,751
SCE	-	3,513	4,398	4,820	3,821	4,707	5,887	5,146	5,059	9,831	7,870	8,825	7,795
Total current liabilities	4,348	3,744	4,881	5,479	4,927	5,912	7,068	5,395	5,523	10,277	8,609	10,347	8,598
SCE	-	8,828	9,422	9,624	10,537	9,754	10,428	12,892	15,132	16,499	21,733	24,044	26,297
Long-term debt	13,689	9,231	9,825	10,234	10,964	10,175	11,642	14,632	17,864	19,632	24,170	27,025	30,316
Deferred income taxes and credits	-	-	-	-	-	-	-	5,898	6,451	6,783	7,181	7,545	8,126
SCE	-	2,245	951	1,672	1,284	896	483	433	237	144	111	105	105
Pensions and benefits	2,912	2,614	1,378	2,155	1,759	1,354	943	869	674	563	496	422	415
Asset retirement obligations	2,500	2,782	3,418	2,819	2,762	2,586	2,892	3,031	3,029	2,930	2,772	2,754	2,666
Regulatory liabilities	-	5,214	4,995	5,889	5,676	5,726	8,614	8,329	8,385	8,589	8,981	8,211	9,420
Operating lease liabilities	-	-	-	-	-	-	-	-	610	871	1,343	928	1,096
Wildfire-related claims	-	-	-	-	-	-	-	-	-	2,281	1,733	1,687	1,368
Other Liabilities, Noncurrent	-	1,848	1,845	2,010	1,947	1,912	2,649	2,391	2,975	2,708	2,979	2,919	3,206
Total deferred credits and other liabilities	-	-	-	-	-	-	-	-	-	-	-	24,149	25,987
SCE	-	32,291	33,912	36,174	36,200	36,408	36,843	42,789	46,446	50,636	54,703	57,018	60,079
Total liabilities	36,953	33,203	34,955	37,198	36,916	37,127	38,695	44,063	48,886	53,423	56,956	60,519	63,814
Preferred Stock, Value, Outstanding	-	-	-	-	-	-	-	2,245	2,245	1,945	1,945	1,945	2,495
Common Stocks, Including Additional Paid in Capital	-	-	2,168	2,168	2,168	2,168	2,168	2,168	2,168	2,168	2,168	2,168	2,168
Common stock, no par value	-	-	-	-	-	-	-	-	-	-	10,000	10,000	10,000
Additional paid-in capital	-	-	-	-	-	-	-	-	-	-	7,033	8,441	8,446
Accumulated other comprehensive loss	-	-	-11	-28	-22	-20	-19	-23	-39	-41	-32	-8	-12
Retained earnings	-	7,228	7,594	8,454	8,804	9,433	9,607	8,715	9,514	9,191	8,721	8,243	8,307
Total Edison International's shareholders' equity	11,086	11,191	11,691	12,982	13,388	14,187	13,866	12,652	15,496	15,949	17,789	17,522	17,944
Noncontrolling interests - preference stock of SCE	1,029	1,795	1,795	2,070	2,070	2,245	2,245	2,193	2,193	1,901	-	-	-
SCE	-	11,743	12,138	13,282	13,672	14,483	14,672	13,785	17,827	18,650	19,835	20,789	21,404
Total equity	11,086	11,191	11,691	12,982	13,388	14,187	13,866	12,652	15,496	15,949	17,789	17,522	17,944
SCE	-	44,034	46,050	49,456	49,872	50,891	51,515	56,574	64,273	69,286	74,538	77,807	81,483
Total liabilities and equity	48,039	44,394	46,646	50,186	50,310	51,319	52,580	56,715	64,382	69,372	74,745	78,041	81,758