XML 164 R139.htm IDEA: XBRL DOCUMENT v3.25.0.1
Schedule I - Condensed Financial Information of Parent (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Assets:        
Cash and cash equivalents $ 193 $ 345    
Other current assets 418 341    
Total current assets 7,155 6,811    
Other long-term assets 2,403 2,062    
Total assets 85,579 81,758    
Liabilities and equity:        
Short-term debt 998 1,077    
Current portion of long-term debt 2,049 2,697    
Other current liabilities 1,439 1,538    
Total current liabilities 8,439 8,598    
Long-term debt (include $1,468 and $1,515 related to a VIE at respective dates) 33,534 30,316    
Other long-term liabilities 3,566 3,258    
Total equity 17,740 17,944 $ 17,522 $ 17,789
Total liabilities and equity 85,579 81,758    
Condensed Statements of Income:        
Interest income 17,599 16,338 17,220  
Operating, interest and other expenses 14,669 13,711 15,737  
Operating income 2,930 2,627 1,483  
Income before income taxes 1,563 1,515 662  
Income tax expense (benefit) 17 108 (162)  
Net income 1,546 1,407 824  
Preferred stock dividend requirements of Edison International 87 87 105  
Net income available to Edison International common shareholders 1,284 1,197 612  
Condensed Statements of Comprehensive Income        
Net income 1,546 1,407 824  
Other comprehensive income, net of tax 9 2 43  
Comprehensive income attributable to Edison International 1,380 1,286 760  
Condensed Statements of Cash Flows:        
Net cash provided by operating activities 5,014 3,401 3,216  
Cash flows from financing activities:        
Long-term debt issued 5,256 5,121 5,971  
Long-term debt repaid (2,701) (2,498) (1,085)  
Short-term debt issued 0 1,076 1,000  
Short-term debt repaid (401) (2,407) (1,543)  
Common stock repurchased (200) 0 0  
Preferred and preference stock issued, net of issuance cost 345 542 0  
Preferred and preference stock repurchased and redeemed (656) (289) 0  
Commercial paper borrowing (repayments), net 308 1,102 (317)  
Common stock dividends paid (1,198) (1,112) (1,050)  
Preferred stock dividends paid (88) (108) (99)  
Net cash provided by financing activities 674 1,447 2,881  
Cash flows from investing activities:        
Net cash used in investing activities (5,536) (5,233) (5,574)  
Net increase (decrease) in cash, cash equivalents and restricted cash 152 (385) 523  
Cash, cash equivalents and restricted cash at beginning of year 532 917 394  
Cash, cash equivalents and restricted cash at end of year 684 532 917  
Commitment 4,850      
Amount available 3,139      
Parent Company        
Assets:        
Cash and cash equivalents 4 1    
Other current assets 606 441    
Total current assets 610 442    
Investments in subsidiaries 20,630 20,026    
Deferred income taxes 760 700    
Other long-term assets 67 58    
Total assets 22,067 21,226    
Liabilities and equity:        
Short-term debt 445 246    
Current portion of long-term debt 800 500    
Other current liabilities 639 598    
Total current liabilities 1,884 1,344    
Long-term debt (include $1,468 and $1,515 related to a VIE at respective dates) 4,268 4,019    
Other long-term liabilities 350 362    
Total equity 15,565 15,501    
Total liabilities and equity 22,067 21,226    
Condensed Statements of Income:        
Interest income 3 2 3  
Operating, interest and other expenses 342 299 209  
Operating income (339) (297) (206)  
Equity in earnings of subsidiaries 1,610 1,498 867  
Income before income taxes 1,271 1,201 661  
Income tax expense (benefit) (100) (83) (56)  
Net income 1,371 1,284 717  
Preferred stock dividend requirements of Edison International 87 87 105  
Net income available to Edison International common shareholders 1,284 1,197 612  
Condensed Statements of Comprehensive Income        
Net income 1,371 1,284 717  
Other comprehensive income, net of tax 9 2 43  
Comprehensive income attributable to Edison International 1,380 1,286 760  
Condensed Statements of Cash Flows:        
Net cash provided by operating activities 1,097 1,148 1,133  
Cash flows from financing activities:        
Long-term debt issued 1,049 1,549 945  
Long-term debt issuance costs (7) (16) 6  
Long-term debt repaid (500) (400) 700  
Short-term debt issued 0 370 1,000  
Short-term debt repaid (15) 1,356 0  
Common stock issued 12 20 13  
Preferred and preference stock repurchased and redeemed (28) 289 0  
Payable due to affiliates 0 (3) (14)  
Commercial paper borrowing (repayments), net 214 139 89  
Payments for stock-based compensation (24) (5) (8)  
Receipts for stock-based compensation 206 71 72  
Common stock dividends paid (1,198) (1,112) (1,050)  
Preferred stock dividends paid (88) (108) (99)  
Net cash provided by financing activities (579) (1,140) 242  
Cash flows from investing activities:        
Capital contributions to affiliate (516) (15) (1,426)  
Dividends from affiliate 1 4 3  
Net cash used in investing activities (515) (11) (1,423)  
Net increase (decrease) in cash, cash equivalents and restricted cash 3 (3) (48)  
Cash, cash equivalents and restricted cash at beginning of year 1 4 52  
Cash, cash equivalents and restricted cash at end of year $ 4 $ 1 $ 4