Go Pro

Edison International (EIX) Financials

Edison International logo
$69.83 +2.01 (+2.96%)
Closing price 03:59 PM Eastern
Extended Trading
$69.74 -0.09 (-0.13%)
As of 06:25 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Edison International

Annual Income Statements for Edison International

This table shows Edison International's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
1,020 1,311 565 -310 1,284 739 759 612 1,197 1,284 4,531
Consolidated Net Income / (Loss)
1,117 1,425 668 -316 1,405 871 925 824 1,407 1,546 4,701
Net Income / (Loss) Continuing Operations
1,082 1,413 668 -350 1,405 871 925 824 2,287 2,344 4,531
Total Pre-Tax Income
1,568 1,590 949 -1,089 1,127 566 789 662 1,515 1,563 5,992
Total Operating Income
2,008 2,062 1,456 -552 1,775 1,217 1,477 1,483 2,627 2,930 7,093
Total Gross Profit
7,258 4,444 4,603 4,454 4,490 5,037 5,720 6,121 6,714 7,218 9,286
Total Revenue
11,524 11,869 12,320 12,657 12,347 13,578 14,905 17,220 16,338 17,599 19,317
Operating Revenue
11,524 11,869 12,320 12,657 12,347 13,578 14,905 17,220 16,338 17,599 19,317
Total Cost of Revenue
4,266 7,425 7,717 8,203 7,857 8,541 9,185 11,099 9,624 10,381 10,031
Operating Cost of Revenue
4,266 7,425 7,717 8,203 7,857 8,541 9,185 11,099 9,624 10,381 10,031
Total Operating Expenses
5,250 2,382 3,147 4,999 2,715 3,820 4,243 4,638 3,207 3,490 3,902
Depreciation Expense
1,919 2,007 2,041 1,871 1,730 1,967 2,218 2,561 2,635 2,866 3,237
Other Operating Expenses / (Income)
336 354 368 381 735 525 749 764 571 624 665
Total Other Income / (Expense), net
-440 -472 -507 -537 -648 -651 -688 -821 -1,112 -1,367 438
Other Income / (Expense), net
115 109 132 197 193 251 237 348 500 502 438
Income Tax Expense
486 177 281 -739 -278 -305 -136 -162 108 17 1,291
Basic Earnings per Share
$3.13 $4.02 $1.73 ($1.30) $3.78 $1.98 $2.00 $1.61 $3.12 $3.33 $11.58
Weighted Average Basic Shares Outstanding
326M 326M 326M 326M 340M 373M 380M 381M 383M 386M 385M
Diluted Earnings per Share
$3.10 $3.97 $1.72 ($1.30) $3.77 $1.98 $2.00 $1.60 $3.11 $3.31 $11.55
Weighted Average Diluted Shares Outstanding
329M 330M 328M 326M 341M 374M 380M 383M 385M 388M 386M
Weighted Average Basic & Diluted Shares Outstanding
326M 326M 326M 326M 340M 814.17M 815.59M 817.45M 819.41M 819.91M 819.68M
Cash Dividends to Common per Share
$1.73 $1.98 $2.23 $2.43 $2.48 $2.58 $2.69 $2.84 $2.99 $3.17 $3.36

Quarterly Income Statements for Edison International

This table shows Edison International's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
378 1,111 439 516 340 532 343 832 2,860 531 534
Consolidated Net Income / (Loss)
421 52 509 577 408 1,492 398 888 1,923 570 561
Net Income / (Loss) Continuing Operations
421 1,111 509 577 408 532 398 1,183 2,454 599 561
Total Pre-Tax Income
488 -61 568 645 411 1,940 384 1,063 2,605 671 675
Total Operating Income
791 245 900 995 790 2,134 775 1,432 2,752 1,074 1,092
Total Gross Profit
1,742 1,753 1,817 1,910 1,738 1,781 1,770 2,874 2,825 2,116 2,095
Total Revenue
3,706 4,078 4,336 5,201 3,984 3,811 4,543 5,750 5,213 4,103 4,357
Operating Revenue
3,706 4,078 4,336 5,201 3,984 3,811 4,543 5,750 5,213 4,103 4,357
Total Cost of Revenue
1,964 2,325 2,519 3,291 2,246 2,030 2,773 2,876 2,388 1,987 2,262
Operating Cost of Revenue
1,964 2,325 2,519 3,291 2,246 2,030 2,773 2,876 2,388 1,987 2,262
Total Operating Expenses
951 893 917 914 948 908 994 1,147 780 1,013 1,005
Depreciation Expense
664 702 726 710 728 742 826 862 807 834 834
Other Operating Expenses / (Income)
198 191 191 204 184 166 168 197 62 179 171
Total Other Income / (Expense), net
-303 138 -332 -350 -379 107 -391 -369 1,091 -403 -417
Interest Expense
426 - 480 477 468 - 504 488 - 524 514
Other Income / (Expense), net
123 138 148 127 89 107 113 119 99 121 97
Income Tax Expense
67 -113 59 68 3.00 448 -14 175 682 101 114
Preferred Stock Dividends Declared
8.00 - - - 22 - 55 - - - 27
Basic Earnings per Share
$0.99 ($0.03) $1.14 $1.33 $0.89 $3.73 $0.89 $2.16 $4.80 $1.38 $1.39
Weighted Average Basic Shares Outstanding
383M 385M 385M 387M 386M 385M 385M 385M 385M 385M 385M
Diluted Earnings per Share
$0.98 ($0.03) $1.13 $1.32 $0.89 $3.72 $0.89 $2.16 $4.78 $1.37 $1.38
Weighted Average Diluted Shares Outstanding
385M 385M 388M 390M 388M 386M 386M 386M 386M 387M 387M
Weighted Average Basic & Diluted Shares Outstanding
819.41M 819.64M 821.06M 822.04M 819.91M 819.65M 819.72M 819.68M 819.68M 819.68M 819.70M

Annual Cash Flow Statements for Edison International

This table details how cash moves in and out of Edison International's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
29 -54 1,018 -980 -82 19 305 1,923 -385 152 36
Net Cash From Operating Activities
4,509 3,254 3,597 3,177 -307 1,263 11 3,216 3,401 5,014 5,800
Net Cash From Continuing Operating Activities
4,509 3,254 3,597 3,177 -307 1,263 11 3,216 3,401 5,014 5,800
Net Income / (Loss) Continuing Operations
1,082 1,413 668 -350 1,405 871 925 824 1,407 1,546 4,701
Consolidated Net Income / (Loss)
1,117 1,425 668 -316 1,405 871 925 824 1,407 1,546 4,701
Depreciation Expense
1,577 1,919 1,918 1,831 1,803 2,029 2,288 2,510 2,455 2,692 3,114
Amortization Expense
- - - 0.00 152 336 215 214 213 146 144
Non-Cash Adjustments To Reconcile Net Income
-286 -254 685 9.00 -2,451 -626 40 -103 -108 -128 -2.00
Changes in Operating Assets and Liabilities, net
2,136 176 326 1,687 -1,216 -1,347 -3,457 -229 -566 758 -2,157
Net Cash From Investing Activities
-3,892 -3,403 -3,586 -4,239 -4,678 -4,971 -5,151 -5,574 -5,233 -5,536 -6,335
Net Cash From Continuing Investing Activities
-3,892 -3,403 -3,586 -4,239 -4,678 -4,971 -5,151 -5,574 -5,233 -5,536 -6,335
Purchase of Property, Plant & Equipment
-4,225 -3,749 -3,844 -4,509 -4,877 -5,484 -5,505 -5,778 -5,448 -5,707 -6,515
Purchase of Investments
-3,132 -3,033 -5,042 -4,231 -4,283 -5,730 -3,705 -4,054 -4,417 -4,898 -6,098
Sale and/or Maturity of Investments
3,506 3,212 5,239 4,340 4,389 5,927 3,961 4,177 4,597 5,019 6,219
Other Investing Activities, net
-41 167 61 161 93 316 98 81 35 50 59
Net Cash From Financing Activities
-588 95 1,007 82 4,903 3,727 5,445 2,881 1,447 674 571
Net Cash From Continuing Financing Activities
-588 95 1,009 82 4,903 3,727 5,445 4,281 1,447 674 571
Repayment of Debt
-1,273 380 -1,285 -2,246 -1,832 -2,225 -3,292 -2,831 -3,666 -2,617 -2,612
Repurchase of Preferred Equity
-325 -125 -475 0.00 0.00 -308 0.00 0.00 -289 -656 -1,664
Repurchase of Common Equity
- - - - - - - 0.00 0.00 -200 -32
Payment of Dividends
-660 -749 -832 -909 -931 -1,046 -1,129 -1,259 -1,337 -1,454 -1,514
Issuance of Debt
1,420 397 3,317 3,237 5,274 6,371 7,812 6,971 6,197 5,256 6,393
Issuance of Preferred Equity
319 294 462 - 0.00 0.00 1,977 0.00 542 345 0.00

Quarterly Cash Flow Statements for Edison International

This table details how cash moves in and out of Edison International's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
83 755 -488 -156 41 1,224 -1,129 118 -177 51 -47
Net Cash From Operating Activities
855 1,043 329 2,472 1,170 1,224 882 2,122 1,572 1,427 1,270
Net Cash From Continuing Operating Activities
854 1,043 329 2,472 1,170 1,224 882 2,122 1,572 1,427 1,270
Net Income / (Loss) Continuing Operations
421 52 509 577 408 1,492 398 888 1,923 570 561
Consolidated Net Income / (Loss)
421 52 509 577 408 1,492 398 888 1,923 570 561
Depreciation Expense
687 707 747 729 756 742 826 862 684 834 834
Amortization Expense
54 36 37 36 37 36 36 36 36 35 36
Non-Cash Adjustments To Reconcile Net Income
-197 -54 -62 -102 -157 -44 -74 92 24 -28 29
Changes in Operating Assets and Liabilities, net
-111 302 -902 1,232 126 -1,002 -304 244 -1,095 16 -190
Net Cash From Investing Activities
-1,339 -1,276 -1,394 -1,427 -1,439 -1,374 -1,628 -1,491 -1,842 -1,588 -1,807
Net Cash From Continuing Investing Activities
-1,339 -1,276 -1,394 -1,427 -1,439 -1,374 -1,628 -1,491 -1,842 -1,588 -1,807
Purchase of Property, Plant & Equipment
-1,457 -1,279 -1,421 -1,511 -1,496 -1,408 -1,712 -1,504 -1,891 -1,539 -1,846
Purchase of Investments
-1,288 -1,257 -1,198 -1,033 -1,410 -1,372 -1,208 -1,818 -1,700 -1,993 -1,691
Sale and/or Maturity of Investments
1,374 1,258 1,219 1,081 1,461 1,406 1,274 1,822 1,717 1,991 1,675
Other Investing Activities, net
32 2.00 6.00 36 6.00 0.00 18 9.00 32 -47 40
Net Cash From Financing Activities
567 988 577 -1,201 310 1,374 -383 -513 93 212 490
Net Cash From Continuing Financing Activities
567 988 577 -1,201 310 1,374 -383 -513 93 212 490
Repayment of Debt
-1,094 -991 -1,130 -456 -525 -1.00 -725 -1,321 -565 -1,683 -431
Repurchase of Common Equity
- 0.00 - - - -29 - -3.00 - -26 -4.00
Payment of Dividends
-312 -382 -346 -386 -340 -397 -351 -395 -371 -378 -362
Issuance of Debt
1,696 2,354 1,976 -434 1,668 1,814 693 1,191 2,695 2,841 1,281
Other Financing Activities, net
40 26 91 75 -3.00 -13 - 15 - -4.00 6.00

Annual Balance Sheets for Edison International

This table presents Edison International's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
50,229 51,319 52,580 56,715 64,382 69,372 74,745 78,041 81,758 85,579 94,026
Total Current Assets
2,654 2,123 3,729 3,359 3,560 5,061 5,491 7,070 6,811 7,155 7,686
Cash & Equivalents
161 96 1,091 144 68 87 390 914 345 193 158
Accounts Receivable
1,336 1,084 929 1,212 1,276 1,651 2,192 2,336 2,758 3,017 2,701
Inventories, net
267 239 242 282 364 405 420 474 527 538 535
Prepaid Expenses
- 103 233 148 214 281 258 248 112 103 119
Other Current Assets
890 600 1,010 1,382 1,520 2,637 2,231 3,098 3,069 3,304 4,173
Plant, Property, & Equipment, net
35,085 37,000 39,050 41,348 44,978 47,839 50,700 53,486 56,084 59,254 63,328
Plant, Property & Equipment, gross
- - - 41,348 780 47,839 50,700 53,486 56,084 - 63,328
Total Noncurrent Assets
12,490 12,196 9,801 12,071 15,844 16,472 18,554 17,485 18,863 19,170 23,012
Long-Term Investments
203 83 73 4,246 64 53 51 55 54 57 51
Noncurrent Note & Lease Receivables
- - - - 1,715 75 197 465 505 480 397
Other Noncurrent Operating Assets
12,287 12,113 9,728 7,825 14,065 16,344 18,306 16,965 18,304 18,633 22,564
Total Liabilities & Shareholders' Equity
50,229 51,319 52,580 56,715 64,382 69,372 74,745 78,041 81,758 85,579 94,026
Total Liabilities
36,835 37,127 38,695 44,063 48,886 53,423 56,956 60,519 63,814 67,839 74,767
Total Current Liabilities
4,927 5,912 7,068 5,395 5,523 10,277 8,609 10,347 8,598 8,439 10,536
Short-Term Debt
990 2,288 2,874 799 1,029 3,427 3,431 4,629 3,774 3,047 4,318
Accounts Payable
1,310 1,342 1,503 1,511 1,752 1,980 2,002 2,359 1,983 2,000 2,344
Accrued Expenses
- - - - 0.00 2,231 131 121 30 482 585
Other Current Liabilities
2,313 1,963 2,387 2,786 2,440 2,396 2,852 3,071 2,421 2,910 2,816
Total Noncurrent Liabilities
31,908 31,215 31,627 38,668 43,363 43,146 48,347 50,172 55,216 59,400 64,231
Long-Term Debt
10,883 10,175 11,642 14,632 17,864 19,632 24,170 27,025 30,316 33,534 36,070
Asset Retirement Reserve & Litigation Obligation
8,440 8,316 11,522 11,360 11,414 11,519 11,753 10,965 12,086 12,739 13,210
Noncurrent Deferred & Payable Income Tax Liabilities
7,480 8,327 4,567 4,576 5,078 5,368 5,740 6,149 6,672 7,180 9,114
Noncurrent Employee Benefit Liabilities
1,759 1,354 943 869 674 563 496 422 415 384 370
Other Noncurrent Operating Liabilities
3,346 3,043 2,953 7,231 8,333 6,064 6,188 5,611 5,727 5,563 5,467
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Total Equity & Noncontrolling Interests
13,388 14,187 13,866 12,652 15,496 15,949 17,789 17,522 17,944 17,740 19,259
Total Preferred & Common Equity
14,040 14,844 13,864 12,652 13,303 14,048 15,888 15,621 15,501 15,565 17,579
Preferred Stock
- - - - - 0.00 1,977 1,978 1,673 1,645 497
Total Common Equity
14,040 14,844 13,864 12,652 13,303 14,048 13,911 13,643 13,828 16,095 17,082
Common Stock
3,136 3,162 2,526 2,545 4,990 5,962 6,071 6,200 6,338 6,353 6,362
Retained Earnings
8,940 9,544 9,188 7,964 8,382 8,155 7,894 7,454 7,499 7,567 10,714
Accumulated Other Comprehensive Income / (Loss)
-56 -53 -43 -50 -69 -69 -54 -11 -9.00 0.00 6.00
Noncontrolling Interest
- 0.00 2.00 - 2,193 1,901 1,901 1,901 2,443 - 1,680

Quarterly Balance Sheets for Edison International

This table presents Edison International's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
80,164 81,758 83,599 84,818 84,749 85,579 88,420 88,813 90,489 94,475 96,171
Total Current Assets
7,235 6,811 7,878 8,512 7,444 7,155 7,427 6,950 7,728 7,176 7,345
Cash & Equivalents
446 345 992 465 200 193 1,318 140 364 168 242
Accounts Receivable
3,292 2,758 2,667 3,027 3,982 3,017 2,669 2,829 3,443 2,599 2,861
Inventories, net
505 527 519 534 533 538 539 523 524 542 567
Prepaid Expenses
102 112 244 103 104 103 262 96 116 280 112
Other Current Assets
2,890 3,069 3,456 4,383 2,625 3,304 2,639 3,362 3,281 3,587 3,563
Plant, Property, & Equipment, net
55,054 56,084 56,688 57,349 58,298 59,254 60,154 60,999 61,788 64,214 65,106
Plant, Property & Equipment, gross
55,054 56,084 56,688 57,349 58,298 59,254 60,154 60,999 61,788 - 65,106
Total Noncurrent Assets
17,875 18,863 19,033 18,957 19,007 19,170 20,839 20,864 20,973 23,085 23,720
Long-Term Investments
81 54 62 71 50 57 59 63 70 63 71
Noncurrent Note & Lease Receivables
549 505 499 496 386 480 491 426 357 492 837
Other Noncurrent Operating Assets
17,245 18,304 18,472 18,390 18,571 18,633 20,289 20,375 20,546 22,530 22,812
Total Liabilities & Shareholders' Equity
80,164 81,758 83,599 84,818 84,749 85,579 88,420 88,813 90,489 94,475 96,171
Total Liabilities
62,593 63,814 65,984 66,950 66,642 67,839 69,623 69,952 71,159 75,591 77,078
Total Current Liabilities
9,027 8,598 7,907 8,274 8,507 8,439 7,769 7,965 9,419 9,700 11,092
Short-Term Debt
3,944 3,774 2,871 3,203 3,116 3,047 3,004 3,399 3,778 4,238 5,318
Accounts Payable
2,108 1,983 1,904 1,892 2,185 2,000 2,156 1,962 2,346 2,413 2,159
Accrued Expenses
150 30 160 31 39 60 55 169 98 1,060 808
Other Current Liabilities
2,650 2,421 2,532 2,705 2,715 2,910 2,059 1,915 2,761 1,989 2,249
Total Noncurrent Liabilities
53,566 55,216 58,077 58,676 58,135 59,400 61,854 61,987 61,740 65,891 65,986
Long-Term Debt
29,532 30,316 32,576 33,099 32,303 33,534 35,387 34,971 34,479 37,311 37,085
Asset Retirement Reserve & Litigation Obligation
11,265 12,086 12,481 12,568 12,841 12,739 12,984 13,615 13,276 13,468 13,851
Noncurrent Deferred & Payable Income Tax Liabilities
6,507 6,672 6,669 6,863 6,967 7,180 7,726 7,884 8,433 9,275 9,484
Noncurrent Employee Benefit Liabilities
402 415 412 406 403 384 379 371 370 365 364
Other Noncurrent Operating Liabilities
5,860 5,727 5,939 5,740 5,621 5,563 5,378 5,146 5,182 5,472 5,202
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Total Equity & Noncontrolling Interests
17,571 17,944 17,615 17,868 18,107 17,740 18,797 18,861 19,330 18,884 19,093
Total Preferred & Common Equity
15,670 15,501 15,172 15,424 15,663 15,565 16,622 16,686 17,155 17,320 17,529
Preferred Stock
1,978 1,673 1,654 1,645 1,645 1,645 1,645 1,645 1,645 83 83
Total Common Equity
13,692 13,828 13,518 13,779 14,018 13,920 14,977 15,041 15,510 18,801 17,446
Common Stock
6,301 6,338 6,361 6,461 6,538 6,353 6,315 6,330 6,343 6,332 6,347
Retained Earnings
7,399 7,499 7,166 7,326 7,486 7,567 8,662 8,709 9,165 10,899 11,096
Accumulated Other Comprehensive Income / (Loss)
-8.00 -9.00 -9.00 -8.00 -6.00 0.00 0.00 2.00 2.00 6.00 3.00
Noncontrolling Interest
1,901 2,443 2,443 2,444 2,444 2,175 2,175 2,175 2,175 - 1,564

Annual Metrics And Ratios for Edison International

This table displays calculated financial ratios and metrics derived from Edison International's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-14.08% 2.99% 3.80% 2.74% -2.45% 9.97% 9.77% 15.53% -5.12% 7.72% 9.76%
EBITDA Growth
-15.78% 10.54% -14.28% -57.90% 165.79% -2.29% 10.02% 8.02% 33.06% 7.52% 72.07%
EBIT Growth
-16.38% 2.26% -26.85% -122.36% 654.37% -25.41% 16.76% 6.83% 70.78% 9.75% 119.43%
NOPAT Growth
-27.78% 32.25% -44.07% -137.70% 672.68% -15.37% -7.54% 6.60% 32.17% 18.79% 92.01%
Net Income Growth
-35.10% 27.57% -53.12% -147.31% 544.62% -38.01% 6.20% -10.92% 70.75% 9.88% 204.08%
EPS Growth
-36.61% 28.06% -56.68% -175.58% 390.00% -47.48% 1.01% -20.00% 94.38% 6.43% 248.94%
Operating Cash Flow Growth
38.82% -27.83% 10.54% -11.68% -109.66% 511.40% -99.13% 29,136.36% 5.75% 47.43% 15.68%
Free Cash Flow Firm Growth
240.62% -77.65% 1.70% 1,072.74% -367.83% 66.96% -58.84% 67.53% 2.40% 131.21% -76.79%
Invested Capital Growth
0.91% 6.32% 2.87% -12.78% 44.20% 13.46% 15.65% 7.25% 7.92% 4.74% 9.93%
Revenue Q/Q Growth
-6.29% 4.80% 2.80% -1.64% -0.31% 1.40% 1.18% 4.14% -1.86% 1.61% 6.79%
EBITDA Q/Q Growth
-9.09% 10.48% -15.44% -59.65% 256.96% 12.11% -3.06% 4.21% 0.87% 0.26% 21.36%
EBIT Q/Q Growth
-10.12% 9.92% -26.79% -121.37% 616.54% 51.50% -8.78% 14.37% 0.68% -1.01% 35.47%
NOPAT Q/Q Growth
-16.20% 35.98% -49.66% -146.34% 671.65% -61.93% 11.08% -17.94% 1.18% 4.02% 29.29%
Net Income Q/Q Growth
-30.92% 41.09% -57.23% -157.45% 936.31% 77.03% 2.10% -10.92% -3.37% -0.83% 47.55%
EPS Q/Q Growth
-32.61% 45.42% -60.73% -191.55% 484.69% 106.25% -0.50% -15.79% -3.12% -2.65% 50.78%
Operating Cash Flow Q/Q Growth
11.22% -22.12% 4.26% 0.22% -444.94% -20.11% 104.91% 26.66% -6.82% 6.70% 7.45%
Free Cash Flow Firm Q/Q Growth
118.82% -75.35% -27.30% 388.18% 78.85% -107.99% 4.64% 18.63% -73.63% 201.98% -55.37%
Invested Capital Q/Q Growth
-2.70% 2.26% -1.18% -14.43% -48.54% 4.46% 3.74% 1.89% 2.98% 1.42% 3.21%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
62.98% 37.44% 37.36% 35.19% 36.37% 37.10% 38.38% 35.55% 41.09% 41.01% 48.07%
EBITDA Margin
32.11% 34.46% 28.46% 11.66% 31.77% 28.23% 28.29% 26.45% 37.10% 37.03% 55.85%
Operating Margin
17.42% 17.37% 11.82% -4.36% 14.38% 8.96% 9.91% 8.61% 16.08% 16.65% 36.72%
EBIT Margin
18.42% 18.29% 12.89% -2.80% 15.94% 10.81% 11.50% 10.63% 19.14% 19.50% 38.99%
Profit (Net Income) Margin
9.69% 12.01% 5.42% -2.50% 11.38% 6.41% 6.21% 4.79% 8.61% 8.78% 24.34%
Tax Burden Percent
71.24% 89.62% 70.39% 29.02% 124.67% 153.89% 117.24% 124.47% 92.87% 98.91% 78.45%
Interest Burden Percent
73.86% 73.24% 59.76% 306.76% 57.27% 38.56% 46.03% 36.16% 48.45% 45.54% 79.56%
Effective Tax Rate
30.99% 11.13% 29.61% 0.00% -24.67% -53.89% -17.24% -24.47% 7.13% 1.09% 21.55%
Return on Invested Capital (ROIC)
5.59% 7.13% 3.82% -1.52% 7.63% 5.12% 4.13% 3.96% 4.87% 5.44% 9.81%
ROIC Less NNEP Spread (ROIC-NNEP)
3.27% 3.71% 1.03% -0.94% 2.22% 0.32% 0.91% 0.43% 1.68% 1.62% 7.55%
Return on Net Nonoperating Assets (RNNOA)
2.88% 3.20% 0.94% -0.87% 2.35% 0.42% 1.35% 0.70% 3.07% 3.22% 15.61%
Return on Equity (ROE)
8.47% 10.33% 4.76% -2.38% 9.98% 5.54% 5.48% 4.67% 7.93% 8.66% 25.41%
Cash Return on Invested Capital (CROIC)
4.68% 1.01% 0.98% 12.14% -28.57% -7.49% -10.38% -3.03% -2.75% 0.81% 0.35%
Operating Return on Assets (OROA)
4.25% 4.28% 3.06% -0.65% 3.25% 2.20% 2.38% 2.40% 3.91% 4.10% 8.39%
Return on Assets (ROA)
2.23% 2.81% 1.29% -0.58% 2.32% 1.30% 1.28% 1.08% 1.76% 1.85% 5.23%
Return on Common Equity (ROCE)
8.22% 10.82% 4.87% -2.38% 9.21% 4.82% 4.54% 3.64% 6.15% 6.74% 23.94%
Return on Equity Simple (ROE_SIMPLE)
7.96% 9.60% 4.82% -2.50% 10.56% 6.20% 5.82% 5.28% 9.08% 9.93% 0.00%
Net Operating Profit after Tax (NOPAT)
1,386 1,832 1,025 -386 2,213 1,873 1,732 1,846 2,440 2,898 5,565
NOPAT Margin
12.02% 15.44% 8.32% -3.05% 17.92% 13.79% 11.62% 10.72% 14.93% 16.47% 28.81%
Net Nonoperating Expense Percent (NNEP)
2.32% 3.43% 2.78% -0.58% 5.41% 4.81% 3.22% 3.53% 3.19% 3.82% 2.26%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 3.75% 4.69% 5.34% 9.33%
Cost of Revenue to Revenue
37.02% 62.56% 62.64% 64.81% 63.63% 62.90% 61.62% 64.45% 58.91% 58.99% 51.93%
SG&A Expenses to Revenue
25.95% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
45.56% 20.07% 25.54% 39.50% 21.99% 28.13% 28.47% 26.93% 25.02% 24.37% 20.20%
Earnings before Interest and Taxes (EBIT)
2,123 2,171 1,588 -355 1,968 1,468 1,714 1,831 3,127 3,432 7,531
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,700 4,090 3,506 1,476 3,923 3,833 4,217 4,555 6,061 6,517 10,789
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.30 2.72 2.64 2.70 3.68 3.12 3.58 3.50 4.06 4.67 2.58
Price to Tangible Book Value (P/TBV)
2.30 2.72 2.64 2.70 3.68 3.12 3.58 3.50 4.06 4.67 2.58
Price to Revenue (P/Rev)
2.80 3.40 2.97 2.69 3.96 3.22 3.34 2.77 3.43 3.69 2.51
Price to Earnings (P/E)
31.67 30.79 64.67 0.00 38.13 59.25 65.64 77.94 46.87 50.58 10.70
Dividend Yield
4.08% 3.74% 4.65% 5.41% 4.01% 4.78% 4.40% 4.86% 4.37% 3.95% 5.60%
Earnings Yield
3.16% 3.25% 1.55% 0.00% 2.62% 1.69% 1.52% 1.28% 2.13% 1.98% 9.35%
Enterprise Value to Invested Capital (EV/IC)
1.76 1.99 1.83 1.90 2.04 1.77 1.80 1.71 1.81 1.93 1.50
Enterprise Value to Revenue (EV/Rev)
3.80 4.44 4.05 3.57 5.66 5.05 5.42 4.78 5.75 5.97 4.62
Enterprise Value to EBITDA (EV/EBITDA)
11.84 12.87 14.24 30.59 17.82 17.90 19.17 18.06 15.49 16.13 8.26
Enterprise Value to EBIT (EV/EBIT)
20.64 24.25 31.43 0.00 35.52 46.73 47.17 44.93 30.03 30.62 11.84
Enterprise Value to NOPAT (EV/NOPAT)
31.63 28.73 48.70 0.00 31.59 36.63 46.69 44.57 38.49 36.26 16.02
Enterprise Value to Operating Cash Flow (EV/OCF)
9.72 16.18 13.88 14.21 0.00 54.32 7,350.46 25.58 27.61 20.96 15.37
Enterprise Value to Free Cash Flow (EV/FCFF)
37.76 202.92 189.14 14.59 0.00 0.00 0.00 0.00 0.00 244.32 450.79
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.89 0.88 1.05 1.22 1.22 1.45 1.55 1.81 1.90 2.06 2.10
Long-Term Debt to Equity
0.81 0.72 0.84 1.16 1.15 1.23 1.36 1.54 1.69 1.89 1.87
Financial Leverage
0.88 0.86 0.91 0.92 1.06 1.33 1.48 1.64 1.83 1.99 2.07
Leverage Ratio
3.79 3.68 3.70 4.12 4.30 4.25 4.27 4.33 4.51 4.69 4.85
Compound Leverage Factor
2.80 2.70 2.21 12.63 2.46 1.64 1.97 1.56 2.18 2.14 3.86
Debt to Total Capital
46.99% 46.76% 51.11% 54.95% 54.94% 59.11% 60.81% 64.37% 65.51% 67.34% 67.71%
Short-Term Debt to Total Capital
3.92% 8.58% 10.12% 2.85% 2.99% 8.79% 7.56% 9.41% 7.25% 5.61% 7.24%
Long-Term Debt to Total Capital
43.07% 38.17% 40.99% 52.10% 51.95% 50.33% 53.25% 54.96% 58.26% 61.73% 60.47%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.36% 4.02% 3.22% 3.03% 0.83%
Noncontrolling Interests to Total Capital
0.02% 0.02% 0.07% 0.00% 6.38% 4.87% 4.19% 3.87% 4.70% 4.00% 0.00%
Common Equity to Total Capital
55.57% 55.69% 48.82% 45.05% 38.68% 36.01% 30.65% 27.74% 26.57% 25.63% 31.46%
Debt to EBITDA
3.21 3.05 4.14 10.45 4.82 6.02 6.55 6.95 5.62 5.61 3.74
Net Debt to EBITDA
3.11 3.00 3.81 7.48 4.78 5.98 6.44 6.74 5.56 5.57 3.72
Long-Term Debt to EBITDA
2.94 2.49 3.32 9.91 4.55 5.12 5.73 5.93 5.00 5.15 3.34
Debt to NOPAT
8.57 6.80 14.16 -39.94 8.54 12.31 15.94 17.15 13.97 12.62 7.26
Net Debt to NOPAT
8.31 6.70 13.03 -28.57 8.48 12.24 15.69 16.62 13.81 12.54 7.22
Long-Term Debt to NOPAT
7.85 5.55 11.36 -37.87 8.07 10.48 13.96 14.64 12.43 11.57 6.48
Altman Z-Score
1.09 1.19 1.07 0.82 1.04 0.83 0.90 0.85 0.96 1.02 0.98
Noncontrolling Interest Sharing Ratio
2.90% -4.71% -2.25% 0.08% 7.79% 13.02% 17.13% 21.97% 22.54% 22.24% 5.79%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.54 0.36 0.53 0.62 0.64 0.49 0.64 0.68 0.79 0.85 0.73
Quick Ratio
0.30 0.20 0.29 0.25 0.24 0.17 0.30 0.31 0.36 0.38 0.27
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,161 259 264 3,095 -8,288 -2,738 -4,349 -1,412 -1,378 430 198
Operating Cash Flow to CapEx
106.72% 86.80% 93.57% 70.46% -6.29% 23.03% 0.20% 55.66% 62.43% 87.86% 89.03%
Free Cash Flow to Firm to Interest Expense
2.09 0.45 0.41 4.22 -9.86 -3.04 -4.70 -1.21 -0.86 0.23 0.00
Operating Cash Flow to Interest Expense
8.12 5.60 5.63 4.33 -0.37 1.40 0.01 2.75 2.11 2.68 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.51 -0.85 -0.39 -1.81 -6.16 -4.68 -5.94 -2.19 -1.27 -0.37 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.23 0.23 0.24 0.23 0.20 0.20 0.21 0.23 0.20 0.21 0.22
Accounts Receivable Turnover
8.36 9.81 12.24 11.82 9.93 9.28 7.76 7.61 6.41 6.09 6.76
Inventory Turnover
15.57 29.35 32.09 31.31 24.33 22.21 22.27 24.83 19.23 19.49 18.70
Fixed Asset Turnover
0.34 0.33 0.32 0.31 0.29 0.29 0.30 0.33 0.30 0.31 0.32
Accounts Payable Turnover
2.95 5.60 5.43 5.44 4.82 4.58 4.61 5.09 4.43 5.21 4.62
Days Sales Outstanding (DSO)
43.68 37.21 29.82 30.87 36.77 39.34 47.05 47.99 56.90 59.89 54.02
Days Inventory Outstanding (DIO)
23.44 12.44 11.38 11.66 15.01 16.43 16.39 14.70 18.98 18.72 19.52
Days Payable Outstanding (DPO)
123.63 65.18 67.28 67.06 75.79 79.74 79.12 71.71 82.34 70.02 79.03
Cash Conversion Cycle (CCC)
-56.51 -15.54 -26.09 -24.53 -24.01 -23.97 -15.67 -9.02 -6.45 8.59 -5.49
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
24,903 26,476 27,237 23,756 34,257 38,868 44,949 48,207 52,025 54,493 59,438
Invested Capital Turnover
0.46 0.46 0.46 0.50 0.43 0.37 0.36 0.37 0.33 0.33 0.34
Increase / (Decrease) in Invested Capital
225 1,573 761 -3,481 10,501 4,611 6,081 3,258 3,818 2,468 5,367
Enterprise Value (EV)
43,823 52,650 49,909 45,147 69,909 68,604 80,855 82,264 93,910 105,090 89,159
Market Capitalization
32,308 40,361 36,536 34,106 48,955 43,784 49,817 47,700 56,103 64,939 48,483
Book Value per Share
$18.46 $19.51 $18.23 $16.63 $16.77 $17.27 $17.07 $16.70 $16.90 $16.93 $22.89
Tangible Book Value per Share
$18.46 $19.51 $18.23 $16.63 $16.77 $17.27 $17.07 $16.70 $16.90 $16.93 $22.89
Total Capital
25,267 26,655 28,401 28,083 34,389 39,008 45,390 49,176 52,034 54,321 59,647
Total Debt
11,873 12,463 14,516 15,431 18,893 23,059 27,601 31,654 34,090 36,581 40,388
Total Long-Term Debt
10,883 10,175 11,642 14,632 17,864 19,632 24,170 27,025 30,316 33,534 36,070
Net Debt
11,509 12,284 13,352 11,041 18,761 22,919 27,160 30,685 33,691 36,331 40,179
Capital Expenditures (CapEx)
4,225 3,749 3,844 4,509 4,877 5,484 5,505 5,778 5,448 5,707 6,515
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,444 -1,597 -1,556 -1,381 -1,002 -1,876 -77 438 1,642 1,570 1,310
Debt-free Net Working Capital (DFNWC)
-1,283 -1,501 -465 -1,237 -934 -1,789 313 1,352 1,987 1,763 1,468
Net Working Capital (NWC)
-2,273 -3,789 -3,339 -2,036 -1,963 -5,216 -3,118 -3,277 -1,787 -1,284 -2,850
Net Nonoperating Expense (NNE)
269 407 357 -70 808 1,002 807 1,022 1,033 1,352 864
Net Nonoperating Obligations (NNO)
11,509 12,284 13,352 11,104 18,761 22,919 27,160 30,685 34,081 36,753 40,179
Total Depreciation and Amortization (D&A)
1,577 1,919 1,918 1,831 1,955 2,365 2,503 2,724 2,934 3,085 3,258
Debt-free, Cash-free Net Working Capital to Revenue
-12.53% -13.46% -12.63% -10.91% -8.12% -13.82% -0.52% 2.54% 10.05% 8.92% 6.78%
Debt-free Net Working Capital to Revenue
-11.13% -12.65% -3.77% -9.77% -7.56% -13.18% 2.10% 7.85% 12.16% 10.02% 7.60%
Net Working Capital to Revenue
-19.72% -31.92% -27.10% -16.09% -15.90% -38.42% -20.92% -19.03% -10.94% -7.30% -14.75%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.13 $4.02 $1.73 ($1.30) $3.78 $1.98 $2.00 $1.61 $3.12 $3.33 $11.58
Adjusted Weighted Average Basic Shares Outstanding
326M 326M 326M 326M 340M 373M 380M 381M 383M 386M 385M
Adjusted Diluted Earnings per Share
$3.10 $3.97 $1.72 ($1.30) $3.77 $1.98 $2.00 $1.60 $3.11 $3.31 $11.55
Adjusted Weighted Average Diluted Shares Outstanding
329M 330M 328M 326M 341M 374M 380M 383M 385M 388M 386M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $3.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
326M 326M 326M 760.70M 340M 814.17M 815.59M 817.45M 819.41M 819.91M 819.68M
Normalized Net Operating Profit after Tax (NOPAT)
1,389 1,851 1,544 1,537 1,418 1,782 1,927 1,957 3,059 3,543 5,565
Normalized NOPAT Margin
12.05% 15.60% 12.54% 12.14% 11.48% 13.12% 12.93% 11.37% 18.72% 20.13% 28.81%
Pre Tax Income Margin
13.61% 13.40% 7.70% -8.60% 9.13% 4.17% 5.29% 3.84% 9.27% 8.88% 31.02%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
3.83 3.74 2.49 -0.48 2.34 1.63 1.85 1.57 1.94 1.84 0.00
NOPAT to Interest Expense
2.50 3.15 1.60 -0.53 2.63 2.08 1.87 1.58 1.51 1.55 0.00
EBIT Less CapEx to Interest Expense
-3.79 -2.72 -3.53 -6.63 -3.46 -4.45 -4.10 -3.38 -1.44 -1.22 0.00
NOPAT Less CapEx to Interest Expense
-5.12 -3.30 -4.41 -6.67 -3.17 -4.00 -4.08 -3.36 -1.87 -1.50 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
59.09% 52.56% 124.55% -287.66% 66.26% 120.09% 122.05% 152.79% 95.02% 94.05% 32.21%
Augmented Payout Ratio
59.09% 52.56% 124.55% -287.66% 66.26% 120.09% 122.05% 152.79% 95.02% 106.99% 32.89%

Quarterly Metrics And Ratios for Edison International

This table displays calculated financial ratios and metrics derived from Edison International's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 819,679,031.00 819,682,045.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 819,679,031.00 819,682,045.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.65 0.65
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-7.72% 2.82% 9.38% 10.61% 7.50% -6.55% 4.77% 10.56% 30.85% 7.66% -4.09%
EBITDA Growth
11.82% -23.24% 14.50% 40.93% 1.03% 168.12% -4.48% 29.78% 150.60% -31.63% 17.66%
EBIT Growth
2.35% -48.17% 23.00% 80.39% -3.83% 485.12% -15.27% 38.24% 224.35% -46.68% 33.90%
NOPAT Growth
3.19% -71.35% 25.29% 61.29% 14.92% 856.97% -0.40% 34.40% 159.04% -44.41% 12.99%
Net Income Growth
-10.43% -85.75% 24.45% 172.17% -3.09% 2,769.23% -21.81% 53.90% 371.32% -61.80% 40.95%
EPS Growth
-9.26% -103.70% 22.83% 230.00% -9.18% 12,500.00% -21.24% 63.64% 437.08% -63.17% 55.06%
Operating Cash Flow Growth
-22.55% 1,258.89% -58.98% 34.79% 36.84% 17.35% 168.09% -14.16% 34.36% 16.59% 43.99%
Free Cash Flow Firm Growth
-20.75% 39.90% 31.80% 12.64% 46.30% 4.72% -12.87% -14.96% -164.35% -34.59% -23.15%
Invested Capital Growth
7.92% 5.00% 6.23% 6.35% 4.74% 7.36% 6.42% 7.19% 9.93% 6.92% 7.29%
Revenue Q/Q Growth
-21.18% 10.04% 6.33% 19.95% -23.40% -4.34% 19.21% 26.57% -9.34% -21.29% 6.19%
EBITDA Q/Q Growth
23.60% -31.96% 62.70% 3.00% -11.39% 80.56% -42.03% 39.94% 45.81% -42.20% -0.24%
EBIT Q/Q Growth
46.95% -58.10% 173.63% 7.06% -21.66% 154.95% -60.37% 74.66% 83.82% -58.08% -0.50%
NOPAT Q/Q Growth
23.65% -74.87% 370.27% 10.36% -11.89% 109.27% -51.06% 48.93% 69.82% -55.09% -0.52%
Net Income Q/Q Growth
98.58% -87.65% 878.85% 13.36% -29.29% 265.69% -73.32% 123.12% 116.55% -70.36% -1.58%
EPS Q/Q Growth
145.00% -103.06% 3,866.67% 16.81% -32.58% 317.98% -76.08% 142.70% 121.30% -71.34% 0.73%
Operating Cash Flow Q/Q Growth
-53.38% 21.99% -68.46% 651.37% -52.67% 4.62% -27.94% 140.59% -25.92% -9.22% -11.00%
Free Cash Flow Firm Q/Q Growth
-18.19% 25.80% -1.59% 1.93% 27.36% -31.66% -20.34% 0.11% -25.17% 10.55% -10.11%
Invested Capital Q/Q Growth
2.98% 0.81% 3.11% -0.65% 1.42% 3.33% 2.21% 0.07% 3.21% 1.29% 2.56%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
47.00% 42.99% 41.91% 36.72% 43.62% 46.73% 39.75% 49.98% 54.19% 51.57% 48.08%
EBITDA Margin
44.66% 27.61% 42.25% 36.28% 41.97% 79.22% 38.52% 42.59% 68.50% 50.30% 47.26%
Operating Margin
21.34% 6.01% 20.76% 19.13% 19.83% 56.00% 17.06% 24.90% 52.79% 26.18% 25.06%
EBIT Margin
24.66% 9.39% 24.17% 21.57% 22.06% 58.80% 19.55% 26.97% 54.69% 29.13% 27.29%
Profit (Net Income) Margin
11.36% 1.28% 11.74% 11.09% 10.24% 39.15% 8.76% 15.44% 36.89% 13.89% 12.88%
Tax Burden Percent
86.27% -85.25% 89.61% 89.46% 99.27% 76.91% 103.65% 83.54% 73.82% 84.95% 83.11%
Interest Burden Percent
53.39% -15.93% 54.20% 57.49% 46.76% 86.57% 43.24% 68.54% 91.37% 56.15% 56.77%
Effective Tax Rate
13.73% 0.00% 10.39% 10.54% 0.73% 23.09% -3.65% 16.46% 26.18% 15.05% 16.89%
Return on Invested Capital (ROIC)
6.00% 1.35% 5.96% 5.69% 6.50% 13.73% 5.56% 6.76% 13.26% 7.48% 6.78%
ROIC Less NNEP Spread (ROIC-NNEP)
5.20% 1.00% 5.10% 4.77% 5.44% 13.31% 4.47% 5.93% 12.98% 6.62% 5.93%
Return on Net Nonoperating Assets (RNNOA)
9.49% 1.90% 9.96% 9.17% 10.80% 26.45% 9.12% 11.70% 26.84% 13.84% 12.71%
Return on Equity (ROE)
15.49% 3.26% 15.92% 14.86% 17.31% 40.18% 14.68% 18.46% 40.11% 21.33% 19.49%
Cash Return on Invested Capital (CROIC)
-2.75% -0.41% -1.37% -0.81% 0.81% 0.33% 0.93% 0.80% 0.35% 1.60% 1.34%
Operating Return on Assets (OROA)
5.04% 1.90% 4.95% 4.53% 4.64% 11.85% 3.95% 5.57% 11.76% 6.25% 5.73%
Return on Assets (ROA)
2.32% 0.26% 2.40% 2.33% 2.15% 7.89% 1.77% 3.19% 7.93% 2.98% 2.70%
Return on Common Equity (ROCE)
12.00% 2.52% 12.36% 11.54% 13.46% 31.44% 11.52% 14.56% 37.78% 19.12% 16.69%
Return on Equity Simple (ROE_SIMPLE)
0.00% 7.21% 7.74% 9.95% 0.00% 17.96% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
682 172 807 890 784 1,641 803 1,196 2,032 912 908
NOPAT Margin
18.41% 4.21% 18.60% 17.11% 19.68% 43.06% 17.68% 20.80% 38.97% 22.24% 20.83%
Net Nonoperating Expense Percent (NNEP)
0.81% 0.36% 0.86% 0.91% 1.06% 0.41% 1.08% 0.83% 0.28% 0.87% 0.85%
Return On Investment Capital (ROIC_SIMPLE)
1.31% - - - 1.44% 2.87% 1.40% 2.08% 3.41% 1.51% 1.48%
Cost of Revenue to Revenue
53.00% 57.01% 58.10% 63.28% 56.38% 53.27% 60.25% 50.02% 45.81% 48.43% 51.92%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
25.66% 36.98% 21.15% 17.59% 23.80% 24.77% 22.69% 19.95% 14.96% 24.69% 23.07%
Earnings before Interest and Taxes (EBIT)
914 383 1,048 1,122 879 2,241 888 1,551 2,851 1,195 1,189
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,655 1,126 1,832 1,887 1,672 3,019 1,750 2,449 3,571 2,064 2,059
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.06 4.24 4.23 5.05 4.67 3.18 2.77 2.88 2.58 3.15 1.63
Price to Tangible Book Value (P/TBV)
4.06 4.24 4.23 5.05 4.67 3.18 2.77 2.88 2.58 3.15 1.63
Price to Revenue (P/Rev)
3.43 3.48 3.46 4.09 3.69 2.75 2.37 2.47 2.51 3.02 1.47
Price to Earnings (P/E)
46.87 65.37 60.59 53.60 50.58 71.12 72.65 50.20 10.70 13.08 7.46
Dividend Yield
4.37% 4.34% 4.27% 3.57% 3.95% 5.46% 6.33% 5.99% 5.60% 4.65% 4.63%
Earnings Yield
2.13% 1.53% 1.65% 1.87% 1.98% 1.41% 1.38% 1.99% 9.35% 7.64% 13.41%
Enterprise Value to Invested Capital (EV/IC)
1.81 1.83 1.81 2.05 1.93 1.57 1.45 1.50 1.50 1.67 1.17
Enterprise Value to Revenue (EV/Rev)
5.75 5.82 5.83 6.36 5.97 5.10 4.77 4.77 4.62 5.13 3.72
Enterprise Value to EBITDA (EV/EBITDA)
15.49 16.74 16.48 16.94 16.13 10.51 10.04 9.70 8.26 10.24 7.12
Enterprise Value to EBIT (EV/EBIT)
30.03 34.56 33.06 31.76 30.62 16.71 16.30 15.52 11.84 15.52 10.64
Enterprise Value to NOPAT (EV/NOPAT)
38.49 41.82 40.06 39.52 36.26 21.90 20.94 20.04 16.02 20.85 14.46
Enterprise Value to Operating Cash Flow (EV/OCF)
27.61 21.12 24.15 23.43 20.96 17.02 14.55 15.98 15.37 16.77 11.30
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 244.32 492.64 160.28 194.66 450.79 108.11 90.34
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.90 2.01 2.03 1.96 2.06 2.04 2.03 1.98 2.10 2.20 2.22
Long-Term Debt to Equity
1.69 1.85 1.85 1.78 1.89 1.88 1.85 1.78 1.87 1.98 1.94
Financial Leverage
1.83 1.91 1.95 1.92 1.99 1.99 2.04 1.97 2.07 2.09 2.14
Leverage Ratio
4.51 4.62 4.62 4.62 4.69 4.72 4.73 4.68 4.85 4.85 4.87
Compound Leverage Factor
2.41 -0.74 2.51 2.66 2.19 4.09 2.04 3.21 4.44 2.73 2.77
Debt to Total Capital
65.51% 66.80% 67.02% 66.17% 67.34% 67.13% 67.04% 66.43% 67.71% 68.75% 68.95%
Short-Term Debt to Total Capital
7.25% 5.41% 5.91% 5.82% 5.61% 5.25% 5.94% 6.56% 7.24% 7.01% 8.65%
Long-Term Debt to Total Capital
58.26% 61.39% 61.10% 60.35% 61.73% 61.88% 61.11% 59.87% 60.47% 61.74% 60.30%
Preferred Equity to Total Capital
3.22% 3.12% 3.04% 3.07% 3.03% 2.88% 2.87% 2.86% 0.83% 0.14% 0.14%
Noncontrolling Interests to Total Capital
4.70% 4.60% 4.51% 4.57% 4.00% 3.80% 3.80% 3.78% 0.00% 0.00% 2.54%
Common Equity to Total Capital
26.57% 25.48% 25.44% 26.19% 25.63% 26.19% 26.28% 26.93% 31.46% 31.11% 28.37%
Debt to EBITDA
5.62 6.20 6.10 5.45 5.61 4.56 4.61 4.30 3.74 4.23 4.18
Net Debt to EBITDA
5.56 6.01 6.01 5.41 5.57 4.40 4.58 4.25 3.72 4.20 4.15
Long-Term Debt to EBITDA
5.00 5.70 5.56 4.97 5.15 4.21 4.20 3.88 3.34 3.79 3.66
Debt to NOPAT
13.97 15.48 14.83 12.71 12.62 9.51 9.61 8.89 7.26 8.61 8.49
Net Debt to NOPAT
13.81 15.02 14.61 12.62 12.54 9.17 9.56 8.79 7.22 8.56 8.43
Long-Term Debt to NOPAT
12.43 14.23 13.52 11.59 11.57 8.76 8.76 8.01 6.48 7.73 7.43
Altman Z-Score
0.87 0.85 0.89 0.99 0.92 0.82 0.71 0.75 0.82 0.85 0.58
Noncontrolling Interest Sharing Ratio
22.54% 22.68% 22.41% 22.33% 22.24% 21.74% 21.53% 21.13% 5.79% 10.36% 14.40%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.79 1.00 1.03 0.88 0.85 0.96 0.87 0.82 0.73 0.74 0.66
Quick Ratio
0.36 0.46 0.42 0.49 0.38 0.51 0.37 0.40 0.27 0.29 0.28
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-3,136 -2,327 -2,363 -2,318 -1,684 -2,217 -2,668 -2,665 -3,335 -2,984 -3,285
Operating Cash Flow to CapEx
58.68% 81.55% 23.15% 163.60% 78.21% 86.93% 51.52% 141.09% 83.13% 92.72% 68.80%
Free Cash Flow to Firm to Interest Expense
-7.36 -5.24 -4.92 -4.86 -3.60 0.00 -5.29 -5.46 0.00 -5.69 -6.39
Operating Cash Flow to Interest Expense
2.01 2.35 0.69 5.18 2.50 0.00 1.75 4.35 0.00 2.72 2.47
Operating Cash Flow Less CapEx to Interest Expense
-1.41 -0.53 -2.28 2.01 -0.70 0.00 -1.65 1.27 0.00 -0.21 -1.12
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.20 0.20 0.20 0.21 0.21 0.20 0.20 0.21 0.22 0.21 0.21
Accounts Receivable Turnover
6.41 6.74 6.12 4.76 6.09 6.50 5.99 4.87 6.76 7.44 6.83
Inventory Turnover
19.23 18.74 18.52 19.46 19.49 19.07 19.50 18.71 18.70 18.48 19.77
Fixed Asset Turnover
0.30 0.30 0.30 0.31 0.31 0.30 0.30 0.30 0.32 0.32 0.31
Accounts Payable Turnover
4.43 5.16 5.26 4.70 5.21 4.97 5.35 4.37 4.62 4.37 5.23
Days Sales Outstanding (DSO)
56.90 54.18 59.67 76.64 59.89 56.19 60.93 74.92 54.02 49.03 53.46
Days Inventory Outstanding (DIO)
18.98 19.48 19.71 18.76 18.72 19.14 18.72 19.51 19.52 19.75 18.46
Days Payable Outstanding (DPO)
82.34 70.71 69.43 77.58 70.02 73.46 68.26 83.62 79.03 83.48 69.79
Cash Conversion Cycle (CCC)
-6.45 2.95 9.94 17.82 8.59 1.87 11.39 10.80 -5.49 -14.70 2.13
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
52,025 52,448 54,077 53,728 54,493 56,306 57,548 57,589 59,438 60,202 61,741
Invested Capital Turnover
0.33 0.32 0.32 0.33 0.33 0.32 0.31 0.33 0.34 0.34 0.33
Increase / (Decrease) in Invested Capital
3,818 2,498 3,170 3,208 2,468 3,858 3,471 3,861 5,367 3,896 4,193
Enterprise Value (EV)
93,910 95,756 98,079 110,117 105,090 88,413 83,615 86,273 89,159 100,670 72,211
Market Capitalization
56,103 57,266 58,224 70,859 64,939 47,579 41,628 44,630 48,483 59,269 28,474
Book Value per Share
$16.90 $35.11 $16.81 $17.07 $16.93 $18.27 $18.35 $18.92 $22.89 $22.94 $21.28
Tangible Book Value per Share
$16.90 $35.11 $16.81 $17.07 $16.93 $18.27 $18.35 $18.92 $22.89 $22.94 $21.28
Total Capital
52,034 53,062 54,170 53,526 54,321 57,188 57,231 57,587 59,647 60,433 61,496
Total Debt
34,090 35,447 36,302 35,419 36,581 38,391 38,370 38,257 40,388 41,549 42,403
Total Long-Term Debt
30,316 32,576 33,099 32,303 33,534 35,387 34,971 34,479 36,070 37,311 37,085
Net Debt
33,691 34,393 35,766 35,169 36,331 37,014 38,167 37,823 40,179 41,318 42,090
Capital Expenditures (CapEx)
1,457 1,279 1,421 1,511 1,496 1,408 1,712 1,504 1,891 1,539 1,846
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,642 1,850 2,976 1,853 1,570 1,344 2,244 1,723 1,310 1,546 1,329
Debt-free Net Working Capital (DFNWC)
1,987 2,842 3,441 2,053 1,763 2,662 2,384 2,087 1,468 1,714 1,571
Net Working Capital (NWC)
-1,787 -29 238 -1,063 -1,284 -342 -1,015 -1,691 -2,850 -2,524 -3,747
Net Nonoperating Expense (NNE)
261 120 298 313 376 149 405 308 109 342 347
Net Nonoperating Obligations (NNO)
34,081 34,833 36,209 35,621 36,753 37,509 38,687 38,259 40,179 41,318 42,648
Total Depreciation and Amortization (D&A)
741 743 784 765 793 778 862 898 720 869 870
Debt-free, Cash-free Net Working Capital to Revenue
10.05% 11.25% 17.69% 10.70% 8.92% 7.75% 12.79% 9.53% 6.78% 7.88% 6.84%
Debt-free Net Working Capital to Revenue
12.16% 17.28% 20.46% 11.85% 10.02% 15.36% 13.59% 11.54% 7.60% 8.74% 8.09%
Net Working Capital to Revenue
-10.94% -0.18% 1.41% -6.14% -7.30% -1.97% -5.79% -9.35% -14.75% -12.87% -19.29%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.99 ($0.03) $1.14 $1.33 $0.89 $3.73 $0.89 $2.16 $4.80 $1.38 $1.39
Adjusted Weighted Average Basic Shares Outstanding
383M 385M 385M 387M 386M 385M 385M 385M 385M 385M 385M
Adjusted Diluted Earnings per Share
$0.98 ($0.03) $1.13 $1.32 $0.89 $3.72 $0.89 $2.16 $4.78 $1.37 $1.38
Adjusted Weighted Average Diluted Shares Outstanding
385M 385M 388M 390M 388M 386M 386M 386M 386M 387M 387M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
819.41M 819.64M 821.06M 822.04M 819.91M 819.65M 819.72M 819.68M 819.68M 819.68M 819.70M
Normalized Net Operating Profit after Tax (NOPAT)
759 602 807 891 820 1,641 543 1,270 2,032 912 908
Normalized NOPAT Margin
20.49% 14.76% 18.60% 17.13% 20.58% 43.06% 11.94% 22.08% 38.97% 22.24% 20.83%
Pre Tax Income Margin
13.17% -1.50% 13.10% 12.40% 10.32% 50.91% 8.45% 18.49% 49.97% 16.35% 15.49%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.15 0.86 2.18 2.35 1.88 0.00 1.76 3.18 0.00 2.28 2.31
NOPAT to Interest Expense
1.60 0.39 1.68 1.87 1.68 0.00 1.59 2.45 0.00 1.74 1.77
EBIT Less CapEx to Interest Expense
-1.27 -2.02 -0.78 -0.82 -1.32 0.00 -1.63 0.10 0.00 -0.66 -1.28
NOPAT Less CapEx to Interest Expense
-1.82 -2.49 -1.28 -1.30 -1.52 0.00 -1.80 -0.63 0.00 -1.20 -1.83
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
95.02% 124.41% 117.25% 91.47% 94.05% 49.20% 51.27% 46.55% 32.21% 39.56% 38.20%
Augmented Payout Ratio
95.02% 124.41% 117.25% 91.47% 106.99% 56.87% 59.23% 53.83% 32.89% 40.33% 39.04%

Financials Breakdown Chart

Key Financial Trends

Edison International (NYSE: EIX) showed mixed but generally improved near-term operating performance in Q1 2026, while still carrying a very large balance sheet and funding burden typical of a regulated utility. Revenue and operating cash flow remained solid, but the quarter also reflected heavy capital spending, meaningful debt activity, and a balance sheet that remains highly leveraged.

What stands out most is that Edison’s core utility business is still generating strong cash from operations, but earnings and cash flow remain closely tied to capital spending, financing needs, and interest expense. Over the last several years, the company has been able to grow earnings in some periods, but it has also relied on debt issuance and asset-heavy investments to support its business.

  • Q1 2026 operating cash flow was strong at $1.43 billion, up from $1.22 billion in Q1 2025.
  • Q1 2026 revenue increased to $4.10 billion from $3.81 billion a year ago.
  • Q1 2026 gross profit improved to $2.12 billion, indicating healthy underlying utility margins.
  • Q1 2026 operating income rose to $1.07 billion from $0.25 billion in Q1 2024, showing a strong two-year recovery at the operating level.
  • The company continued to generate sizable depreciation-driven operating cash flow, which is common for a capital-intensive regulated utility.
  • Cash and equivalents increased modestly to $168 million in Q1 2026 from $140 million in Q2 2025, but liquidity still looks limited relative to the size of the balance sheet.
  • Total assets were $94.5 billion in Q1 2026, reflecting Edison’s large regulated asset base.
  • Share count remained relatively stable, with diluted shares at about 387 million in Q1 2026.
  • Q1 2026 net income of $570 million was down sharply from $1.92 billion in Q4 2025, though that comparison is likely affected by quarter-to-quarter volatility and nonrecurring items.
  • The balance sheet remains highly leveraged, with $75.6 billion in total liabilities versus $18.9 billion in total equity and noncontrolling interests.

Looking at the broader trend, Edison’s revenue has been fairly steady in the $3.8 billion to $5.8 billion quarterly range over the past four years, but earnings have been more volatile. In 2023, the company even posted a negative quarter in Q3 before recovering. Since then, profitability has generally improved, with especially strong results in late 2025. That said, utility earnings can swing because of timing, regulatory items, interest costs, and one-time charges.

Cash flow tells an important story. Edison has consistently produced positive operating cash flow in most quarters, but capital expenditures are large. In Q1 2026, the company spent $1.54 billion on property, plant and equipment, and it also invested heavily in securities. That means free cash flow remains under pressure even when operating cash flow is healthy.

Debt remains the biggest watch item for investors. Edison issued $2.84 billion of debt in Q1 2026 while repaying $1.68 billion. In prior periods, debt issuance has also been used to help fund operations and investments. For a utility, this is not unusual, but it does mean interest expense and refinancing conditions matter a lot.

Bottom line: Edison International still looks like a classic capital-intensive utility with stable revenue, decent operating cash generation, and a large regulated asset base. But investors should keep an eye on leverage, interest expense, and the company’s ongoing need to finance heavy capital spending. The near-term operating trend is constructive, but the balance sheet and funding demands remain the main risks.

08/11/26 03:28 PM ETAI Generated. May Contain Errors.

Edison International Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Edison International's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Edison International's net income appears to be on an upward trend, with a most recent value of $4.70 billion in 2025, rising from $1.12 billion in 2015. The previous period was $1.55 billion in 2024. Check out Edison International's forecast to explore projected trends and price targets.

Edison International's total operating income in 2025 was $7.09 billion, based on the following breakdown:
  • Total Gross Profit: $9.29 billion
  • Total Operating Expenses: $3.90 billion

Over the last 10 years, Edison International's total revenue changed from $11.52 billion in 2015 to $19.32 billion in 2025, a change of 67.6%.

Edison International's total liabilities were at $74.77 billion at the end of 2025, a 10.2% increase from 2024, and a 103.0% increase since 2015.

In the past 10 years, Edison International's cash and equivalents has ranged from $68 million in 2019 to $1.09 billion in 2017, and is currently $158 million as of their latest financial filing in 2025.

Over the last 10 years, Edison International's book value per share changed from 18.46 in 2015 to 22.89 in 2025, a change of 24.0%.



Financial statements for NYSE:EIX last updated on 7/30/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners