Free Trial

Edison International (EIX) Financials

Edison International logo
$60.23 +0.24 (+0.40%)
Closing price 11/13/2026 03:59 PM Eastern
Extended Trading
$60.04 -0.18 (-0.30%)
As of 11/13/2026 07:47 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 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 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 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
1,111 439 516 340 532 343 1,008 2,860 531 534 724
Consolidated Net Income / (Loss)
52 509 577 408 1,492 398 888 1,923 570 561 751
Net Income / (Loss) Continuing Operations
1,111 509 577 408 532 398 1,064 2,454 599 561 751
Total Pre-Tax Income
-61 568 645 411 1,940 384 1,063 2,605 671 675 548
Total Operating Income
245 900 995 790 2,134 775 1,432 2,752 1,074 1,092 980
Total Gross Profit
1,753 1,817 1,910 1,738 1,781 1,770 2,874 2,825 2,116 2,095 2,013
Total Revenue
4,078 4,336 5,201 3,984 3,811 4,543 5,750 5,213 4,103 4,357 4,886
Operating Revenue
4,078 4,336 5,201 3,984 3,811 4,543 5,750 5,213 4,103 4,357 4,886
Total Cost of Revenue
2,325 2,519 3,291 2,246 2,030 2,773 2,876 2,388 1,987 2,262 2,873
Operating Cost of Revenue
2,325 2,519 3,291 2,246 2,030 2,773 2,876 2,388 1,987 2,262 2,873
Total Operating Expenses
893 917 914 948 908 994 1,266 780 1,013 1,005 1,029
Depreciation Expense
702 726 710 728 742 826 862 807 834 834 853
Other Operating Expenses / (Income)
191 191 204 184 166 168 492 62 179 171 178
Impairment Charge
- - 0.00 - - - -88 - - - -2.00
Total Other Income / (Expense), net
138 -332 -350 -379 107 -391 -369 1,091 -403 -417 -432
Interest Expense
- 480 477 468 - 504 488 - 524 514 545
Other Income / (Expense), net
138 148 127 89 107 113 119 99 121 97 113
Income Tax Expense
-113 59 68 3.00 448 -14 175 682 101 114 -203
Preferred Stock Dividends Declared
- - - 22 - 55 56 - - 27 27
Basic Earnings per Share
($0.03) $1.14 $1.33 $0.89 $3.73 $0.89 $2.16 $4.80 $1.38 $1.39 $1.88
Weighted Average Basic Shares Outstanding
385M 385M 387M 386M 385M 385M 385M 385M 385M 385M 385M
Diluted Earnings per Share
($0.03) $1.13 $1.32 $0.89 $3.72 $0.89 $2.16 $4.78 $1.37 $1.38 $1.87
Weighted Average Diluted Shares Outstanding
385M 388M 390M 388M 386M 386M 386M 386M 387M 387M 387M
Weighted Average Basic & Diluted Shares Outstanding
819.64M 821.06M 822.04M 819.91M 819.65M 819.72M 819.68M 819.68M 819.68M 819.70M 819.68M

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 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 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 9/30/2026
Net Change in Cash & Equivalents
755 -488 -156 41 1,224 -1,129 118 -177 51 -47 -332
Net Cash From Operating Activities
1,043 329 2,472 1,170 1,224 882 2,122 1,572 1,427 1,270 2,696
Net Cash From Continuing Operating Activities
1,043 329 2,472 1,170 1,224 882 2,122 1,572 1,427 1,270 2,696
Net Income / (Loss) Continuing Operations
52 509 577 408 1,492 398 888 1,923 570 561 751
Consolidated Net Income / (Loss)
52 509 577 408 1,492 398 888 1,923 570 561 751
Depreciation Expense
707 747 729 756 742 826 862 684 834 834 853
Amortization Expense
36 37 36 37 36 36 36 36 35 36 36
Non-Cash Adjustments To Reconcile Net Income
-54 -62 -102 -157 -44 -74 92 24 -28 29 -31
Changes in Operating Assets and Liabilities, net
302 -902 1,232 126 -1,002 -304 244 -1,095 16 -190 1,087
Net Cash From Investing Activities
-1,276 -1,394 -1,427 -1,439 -1,374 -1,628 -1,491 -1,842 -1,588 -1,807 -1,841
Net Cash From Continuing Investing Activities
-1,276 -1,394 -1,427 -1,439 -1,374 -1,628 -1,491 -1,842 -1,588 -1,807 -1,841
Purchase of Property, Plant & Equipment
-1,279 -1,421 -1,511 -1,496 -1,408 -1,712 -1,504 -1,891 -1,539 -1,846 -1,821
Purchase of Investments
-1,257 -1,198 -1,033 -1,410 -1,372 -1,208 -1,818 -1,700 -1,993 -1,691 -1,654
Sale and/or Maturity of Investments
1,258 1,219 1,081 1,461 1,406 1,274 1,822 1,717 1,991 1,675 1,673
Other Investing Activities, net
2.00 6.00 36 6.00 0.00 18 9.00 32 -47 40 -39
Net Cash From Financing Activities
988 577 -1,201 310 1,374 -383 -513 93 212 490 -1,187
Net Cash From Continuing Financing Activities
988 577 -1,201 310 1,374 -383 -513 93 212 490 -1,187
Repayment of Debt
-991 -1,130 -456 -525 -1.00 -725 -1,321 -565 -1,683 -431 -2,028
Repurchase of Common Equity
0.00 - - - -29 - -3.00 - -26 -4.00 -12
Payment of Dividends
-382 -346 -386 -340 -397 -351 -395 -371 -378 -362 -365
Issuance of Debt
2,354 1,976 -434 1,668 1,814 693 1,191 2,695 2,841 1,281 1,212
Other Financing Activities, net
26 91 75 -3.00 -13 - 15 - -4.00 6.00 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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 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 3/31/2026 6/30/2026 9/30/2026
Total Assets
81,758 83,599 84,818 84,749 85,579 88,420 88,813 90,489 94,475 96,171 96,893
Total Current Assets
6,811 7,878 8,512 7,444 7,155 7,427 6,950 7,728 7,176 7,345 7,281
Cash & Equivalents
345 992 465 200 193 1,318 140 364 168 242 171
Accounts Receivable
2,758 2,667 3,027 3,982 3,017 2,669 2,829 3,443 2,599 2,861 3,549
Inventories, net
527 519 534 533 538 539 523 524 542 567 551
Prepaid Expenses
112 244 103 104 103 262 96 116 280 112 131
Other Current Assets
3,069 3,456 4,383 2,625 3,304 2,639 3,362 3,281 3,587 3,563 2,879
Plant, Property, & Equipment, net
56,084 56,688 57,349 58,298 59,254 60,154 60,999 61,788 64,214 65,106 66,291
Plant, Property & Equipment, gross
56,084 56,688 57,349 58,298 59,254 60,154 60,999 61,788 - 65,106 66,291
Total Noncurrent Assets
18,863 19,033 18,957 19,007 19,170 20,839 20,864 20,973 23,085 23,720 23,321
Long-Term Investments
54 62 71 50 57 59 63 70 63 71 82
Noncurrent Note & Lease Receivables
505 499 496 386 480 491 426 357 492 837 515
Other Noncurrent Operating Assets
18,304 18,472 18,390 18,571 18,633 20,289 20,375 20,546 22,530 22,812 22,724
Total Liabilities & Shareholders' Equity
81,758 83,599 84,818 84,749 85,579 88,420 88,813 90,489 94,475 96,171 96,893
Total Liabilities
63,814 65,984 66,950 66,642 67,839 69,623 69,952 71,159 75,591 77,078 77,440
Total Current Liabilities
8,598 7,907 8,274 8,507 8,439 7,769 7,965 9,419 9,700 11,092 9,501
Short-Term Debt
3,774 2,871 3,203 3,116 3,047 3,004 3,399 3,778 4,238 5,318 2,594
Accounts Payable
1,983 1,904 1,892 2,185 2,000 2,156 1,962 2,346 2,413 2,159 2,509
Accrued Expenses
30 160 31 39 60 55 169 98 1,060 808 261
Other Current Liabilities
2,421 2,532 2,705 2,715 2,910 2,059 1,915 2,761 1,989 2,249 3,662
Total Noncurrent Liabilities
55,216 58,077 58,676 58,135 59,400 61,854 61,987 61,740 65,891 65,986 67,939
Long-Term Debt
30,316 32,576 33,099 32,303 33,534 35,387 34,971 34,479 37,311 37,085 39,002
Asset Retirement Reserve & Litigation Obligation
12,086 12,481 12,568 12,841 12,739 12,984 13,615 13,276 13,468 13,851 13,668
Noncurrent Deferred & Payable Income Tax Liabilities
6,672 6,669 6,863 6,967 7,180 7,726 7,884 8,433 9,275 9,484 9,650
Noncurrent Employee Benefit Liabilities
415 412 406 403 384 379 371 370 365 364 359
Other Noncurrent Operating Liabilities
5,727 5,939 5,740 5,621 5,563 5,378 5,146 5,182 5,472 5,202 5,260
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
17,944 17,615 17,868 18,107 17,740 18,797 18,861 19,330 18,884 19,093 19,453
Total Preferred & Common Equity
15,501 15,172 15,424 15,663 15,565 16,622 16,686 17,155 17,320 17,529 17,889
Preferred Stock
1,673 1,654 1,645 1,645 1,645 1,645 1,645 1,645 83 83 83
Total Common Equity
13,828 13,518 13,779 14,018 13,920 14,977 15,041 15,510 18,801 17,446 17,806
Common Stock
6,338 6,361 6,461 6,538 6,353 6,315 6,330 6,343 6,332 6,347 6,346
Retained Earnings
7,499 7,166 7,326 7,486 7,567 8,662 8,709 9,165 10,899 11,096 11,457
Accumulated Other Comprehensive Income / (Loss)
-9.00 -9.00 -8.00 -6.00 0.00 0.00 2.00 2.00 6.00 3.00 3.00
Noncontrolling Interest
2,443 2,443 2,444 2,444 2,175 2,175 2,175 2,175 - 1,564 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 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 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 9/30/2026
DEI Shares Outstanding
- - - - - - - - 819,679,031.00 819,682,045.00 819,702,083.00
DEI Adjusted Shares Outstanding
- - - - - - - - 819,679,031.00 819,682,045.00 819,702,083.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.65 0.65 0.88
Growth Metrics
- - - - - - - - - - -
Revenue Growth
2.82% 9.38% 10.61% 7.50% -6.55% 4.77% 10.56% 30.85% 7.66% -4.09% -15.03%
EBITDA Growth
-23.24% 14.50% 40.93% 1.03% 168.12% -4.48% 29.78% 150.60% -31.63% 17.66% -19.07%
EBIT Growth
-48.17% 23.00% 80.39% -3.83% 485.12% -15.27% 38.24% 224.35% -46.68% 33.90% -29.53%
NOPAT Growth
-71.35% 25.29% 61.29% 14.92% 856.97% -0.40% 34.40% 159.04% -44.41% 12.99% 12.27%
Net Income Growth
-85.75% 24.45% 172.17% -3.09% 2,769.23% -21.81% 53.90% 371.32% -61.80% 40.95% -15.43%
EPS Growth
-103.70% 22.83% 230.00% -9.18% 12,500.00% -21.24% 63.64% 437.08% -63.17% 55.06% -13.43%
Operating Cash Flow Growth
1,258.89% -58.98% 34.79% 36.84% 17.35% 168.09% -14.16% 34.36% 16.59% 43.99% 27.05%
Free Cash Flow Firm Growth
39.90% 31.80% 12.64% 46.30% 4.72% -12.87% -14.96% -164.35% -34.59% -23.15% 12.23%
Invested Capital Growth
5.00% 6.23% 6.35% 4.74% 7.36% 6.42% 7.19% 9.93% 6.92% 7.29% 6.39%
Revenue Q/Q Growth
10.04% 6.33% 19.95% -23.40% -4.34% 19.21% 26.57% -9.34% -21.29% 6.19% 12.14%
EBITDA Q/Q Growth
-31.96% 62.70% 3.00% -11.39% 80.56% -42.03% 39.94% 45.81% -42.20% -0.24% -3.74%
EBIT Q/Q Growth
-58.10% 173.63% 7.06% -21.66% 154.95% -60.37% 74.66% 83.82% -58.08% -0.50% -8.07%
NOPAT Q/Q Growth
-74.87% 370.27% 10.36% -11.89% 109.27% -51.06% 48.93% 69.82% -55.09% -0.52% 47.98%
Net Income Q/Q Growth
-87.65% 878.85% 13.36% -29.29% 265.69% -73.32% 123.12% 116.55% -70.36% -1.58% 33.87%
EPS Q/Q Growth
-103.06% 3,866.67% 16.81% -32.58% 317.98% -76.08% 142.70% 121.30% -71.34% 0.73% 35.51%
Operating Cash Flow Q/Q Growth
21.99% -68.46% 651.37% -52.67% 4.62% -27.94% 140.59% -25.92% -9.22% -11.00% 112.28%
Free Cash Flow Firm Q/Q Growth
25.80% -1.59% 1.93% 27.36% -31.66% -20.34% 0.11% -25.17% 10.55% -10.11% 28.81%
Invested Capital Q/Q Growth
0.81% 3.11% -0.65% 1.42% 3.33% 2.21% 0.07% 3.21% 1.29% 2.56% -0.76%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
42.99% 41.91% 36.72% 43.62% 46.73% 39.75% 49.98% 54.19% 51.57% 48.08% 41.20%
EBITDA Margin
27.61% 42.25% 36.28% 41.97% 79.22% 38.52% 42.59% 68.50% 50.30% 47.26% 40.56%
Operating Margin
6.01% 20.76% 19.13% 19.83% 56.00% 17.06% 24.90% 52.79% 26.18% 25.06% 20.06%
EBIT Margin
9.39% 24.17% 21.57% 22.06% 58.80% 19.55% 26.97% 54.69% 29.13% 27.29% 22.37%
Profit (Net Income) Margin
1.28% 11.74% 11.09% 10.24% 39.15% 8.76% 15.44% 36.89% 13.89% 12.88% 15.37%
Tax Burden Percent
-85.25% 89.61% 89.46% 99.27% 76.91% 103.65% 83.54% 73.82% 84.95% 83.11% 137.04%
Interest Burden Percent
-15.93% 54.20% 57.49% 46.76% 86.57% 43.24% 68.54% 91.37% 56.15% 56.77% 50.14%
Effective Tax Rate
0.00% 10.39% 10.54% 0.73% 23.09% -3.65% 16.46% 26.18% 15.05% 16.89% -37.04%
Return on Invested Capital (ROIC)
1.35% 5.96% 5.69% 6.50% 13.73% 5.56% 6.76% 13.26% 7.48% 6.78% 8.58%
ROIC Less NNEP Spread (ROIC-NNEP)
1.00% 5.10% 4.77% 5.44% 13.31% 4.47% 5.93% 12.98% 6.62% 5.93% 7.11%
Return on Net Nonoperating Assets (RNNOA)
1.90% 9.96% 9.17% 10.80% 26.45% 9.12% 11.70% 26.84% 13.84% 12.71% 14.67%
Return on Equity (ROE)
3.26% 15.92% 14.86% 17.31% 40.18% 14.68% 18.46% 40.11% 21.33% 19.49% 23.25%
Cash Return on Invested Capital (CROIC)
-0.41% -1.37% -0.81% 0.81% 0.33% 0.93% 0.80% 0.35% 1.60% 1.34% 2.20%
Operating Return on Assets (OROA)
1.90% 4.95% 4.53% 4.64% 11.85% 3.95% 5.57% 11.76% 6.25% 5.73% 4.43%
Return on Assets (ROA)
0.26% 2.40% 2.33% 2.15% 7.89% 1.77% 3.19% 7.93% 2.98% 2.70% 3.04%
Return on Common Equity (ROCE)
2.52% 12.36% 11.54% 13.46% 31.44% 11.52% 14.56% 37.78% 19.12% 16.69% 19.98%
Return on Equity Simple (ROE_SIMPLE)
7.21% 7.74% 9.95% 0.00% 17.96% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
172 807 890 784 1,641 803 1,196 2,032 912 908 1,343
NOPAT Margin
4.21% 18.60% 17.11% 19.68% 43.06% 17.68% 20.80% 38.97% 22.24% 20.83% 27.49%
Net Nonoperating Expense Percent (NNEP)
0.36% 0.86% 0.91% 1.06% 0.41% 1.08% 0.83% 0.28% 0.87% 0.85% 1.48%
Return On Investment Capital (ROIC_SIMPLE)
- - - 1.44% 2.87% 1.40% 2.08% 3.41% 1.51% 1.48% 2.20%
Cost of Revenue to Revenue
57.01% 58.10% 63.28% 56.38% 53.27% 60.25% 50.02% 45.81% 48.43% 51.92% 58.80%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 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
36.98% 21.15% 17.59% 23.80% 24.77% 22.69% 19.95% 14.96% 24.69% 23.07% 21.06%
Earnings before Interest and Taxes (EBIT)
383 1,048 1,122 879 2,241 888 1,551 2,851 1,195 1,189 1,093
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,126 1,832 1,887 1,672 3,019 1,750 2,449 3,571 2,064 2,059 1,982
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.24 4.23 5.05 4.67 3.18 2.77 2.88 2.58 3.15 1.63 1.15
Price to Tangible Book Value (P/TBV)
4.24 4.23 5.05 4.67 3.18 2.77 2.88 2.58 3.15 1.63 1.15
Price to Revenue (P/Rev)
3.48 3.46 4.09 3.69 2.75 2.37 2.47 2.51 3.02 1.47 1.10
Price to Earnings (P/E)
65.37 60.59 53.60 50.58 71.12 72.65 50.20 10.70 13.08 7.46 5.79
Dividend Yield
4.34% 4.27% 3.57% 3.95% 5.46% 6.33% 5.99% 5.60% 4.65% 4.63% 6.55%
Earnings Yield
1.53% 1.65% 1.87% 1.98% 1.41% 1.38% 1.99% 9.35% 7.64% 13.41% 17.27%
Enterprise Value to Invested Capital (EV/IC)
1.83 1.81 2.05 1.93 1.57 1.45 1.50 1.50 1.67 1.17 1.04
Enterprise Value to Revenue (EV/Rev)
5.82 5.83 6.36 5.97 5.10 4.77 4.77 4.62 5.13 3.72 3.42
Enterprise Value to EBITDA (EV/EBITDA)
16.74 16.48 16.94 16.13 10.51 10.04 9.70 8.26 10.24 7.12 6.56
Enterprise Value to EBIT (EV/EBIT)
34.56 33.06 31.76 30.62 16.71 16.30 15.52 11.84 15.52 10.64 10.03
Enterprise Value to NOPAT (EV/NOPAT)
41.82 40.06 39.52 36.26 21.90 20.94 20.04 16.02 20.85 14.46 12.72
Enterprise Value to Operating Cash Flow (EV/OCF)
21.12 24.15 23.43 20.96 17.02 14.55 15.98 15.37 16.77 11.30 9.11
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 244.32 492.64 160.28 194.66 450.79 108.11 90.34 48.57
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.01 2.03 1.96 2.06 2.04 2.03 1.98 2.10 2.20 2.22 2.14
Long-Term Debt to Equity
1.85 1.85 1.78 1.89 1.88 1.85 1.78 1.87 1.98 1.94 2.00
Financial Leverage
1.91 1.95 1.92 1.99 1.99 2.04 1.97 2.07 2.09 2.14 2.06
Leverage Ratio
4.62 4.62 4.62 4.69 4.72 4.73 4.68 4.85 4.85 4.87 4.83
Compound Leverage Factor
-0.74 2.51 2.66 2.19 4.09 2.04 3.21 4.44 2.73 2.77 2.42
Debt to Total Capital
66.80% 67.02% 66.17% 67.34% 67.13% 67.04% 66.43% 67.71% 68.75% 68.95% 68.14%
Short-Term Debt to Total Capital
5.41% 5.91% 5.82% 5.61% 5.25% 5.94% 6.56% 7.24% 7.01% 8.65% 4.25%
Long-Term Debt to Total Capital
61.39% 61.10% 60.35% 61.73% 61.88% 61.11% 59.87% 60.47% 61.74% 60.30% 63.89%
Preferred Equity to Total Capital
3.12% 3.04% 3.07% 3.03% 2.88% 2.87% 2.86% 0.83% 0.14% 0.14% 0.14%
Noncontrolling Interests to Total Capital
4.60% 4.51% 4.57% 4.00% 3.80% 3.80% 3.78% 0.00% 0.00% 2.54% 2.56%
Common Equity to Total Capital
25.48% 25.44% 26.19% 25.63% 26.19% 26.28% 26.93% 31.46% 31.11% 28.37% 29.17%
Debt to EBITDA
6.20 6.10 5.45 5.61 4.56 4.61 4.30 3.74 4.23 4.18 4.30
Net Debt to EBITDA
6.01 6.01 5.41 5.57 4.40 4.58 4.25 3.72 4.20 4.15 4.27
Long-Term Debt to EBITDA
5.70 5.56 4.97 5.15 4.21 4.20 3.88 3.34 3.79 3.66 4.03
Debt to NOPAT
15.48 14.83 12.71 12.62 9.51 9.61 8.89 7.26 8.61 8.49 8.34
Net Debt to NOPAT
15.02 14.61 12.62 12.54 9.17 9.56 8.79 7.22 8.56 8.43 8.29
Long-Term Debt to NOPAT
14.23 13.52 11.59 11.57 8.76 8.76 8.01 6.48 7.73 7.43 7.82
Altman Z-Score
0.85 0.89 0.99 0.92 0.82 0.71 0.75 0.82 0.85 0.58 0.53
Noncontrolling Interest Sharing Ratio
22.68% 22.41% 22.33% 22.24% 21.74% 21.53% 21.13% 5.79% 10.36% 14.40% 14.10%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.00 1.03 0.88 0.85 0.96 0.87 0.82 0.73 0.74 0.66 0.77
Quick Ratio
0.46 0.42 0.49 0.38 0.51 0.37 0.40 0.27 0.29 0.28 0.39
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-2,327 -2,363 -2,318 -1,684 -2,217 -2,668 -2,665 -3,335 -2,984 -3,285 -2,339
Operating Cash Flow to CapEx
81.55% 23.15% 163.60% 78.21% 86.93% 51.52% 141.09% 83.13% 92.72% 68.80% 148.05%
Free Cash Flow to Firm to Interest Expense
-5.24 -4.92 -4.86 -3.60 0.00 -5.29 -5.46 0.00 -5.69 -6.39 -4.29
Operating Cash Flow to Interest Expense
2.35 0.69 5.18 2.50 0.00 1.75 4.35 0.00 2.72 2.47 4.95
Operating Cash Flow Less CapEx to Interest Expense
-0.53 -2.28 2.01 -0.70 0.00 -1.65 1.27 0.00 -0.21 -1.12 1.61
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.20 0.20 0.21 0.21 0.20 0.20 0.21 0.22 0.21 0.21 0.20
Accounts Receivable Turnover
6.74 6.12 4.76 6.09 6.50 5.99 4.87 6.76 7.44 6.83 5.31
Inventory Turnover
18.74 18.52 19.46 19.49 19.07 19.50 18.71 18.70 18.48 19.77 20.04
Fixed Asset Turnover
0.30 0.30 0.31 0.31 0.30 0.30 0.30 0.32 0.32 0.31 0.29
Accounts Payable Turnover
5.16 5.26 4.70 5.21 4.97 5.35 4.37 4.62 4.37 5.23 4.44
Days Sales Outstanding (DSO)
54.18 59.67 76.64 59.89 56.19 60.93 74.92 54.02 49.03 53.46 68.76
Days Inventory Outstanding (DIO)
19.48 19.71 18.76 18.72 19.14 18.72 19.51 19.52 19.75 18.46 18.21
Days Payable Outstanding (DPO)
70.71 69.43 77.58 70.02 73.46 68.26 83.62 79.03 83.48 69.79 82.25
Cash Conversion Cycle (CCC)
2.95 9.94 17.82 8.59 1.87 11.39 10.80 -5.49 -14.70 2.13 4.72
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
52,448 54,077 53,728 54,493 56,306 57,548 57,589 59,438 60,202 61,741 61,271
Invested Capital Turnover
0.32 0.32 0.33 0.33 0.32 0.31 0.33 0.34 0.34 0.33 0.31
Increase / (Decrease) in Invested Capital
2,498 3,170 3,208 2,468 3,858 3,471 3,861 5,367 3,896 4,193 3,682
Enterprise Value (EV)
95,756 98,079 110,117 105,090 88,413 83,615 86,273 89,159 100,670 72,211 63,447
Market Capitalization
57,266 58,224 70,859 64,939 47,579 41,628 44,630 48,483 59,269 28,474 20,457
Book Value per Share
$35.11 $16.81 $17.07 $16.93 $18.27 $18.35 $18.92 $22.89 $22.94 $21.28 $21.72
Tangible Book Value per Share
$35.11 $16.81 $17.07 $16.93 $18.27 $18.35 $18.92 $22.89 $22.94 $21.28 $21.72
Total Capital
53,062 54,170 53,526 54,321 57,188 57,231 57,587 59,647 60,433 61,496 61,049
Total Debt
35,447 36,302 35,419 36,581 38,391 38,370 38,257 40,388 41,549 42,403 41,596
Total Long-Term Debt
32,576 33,099 32,303 33,534 35,387 34,971 34,479 36,070 37,311 37,085 39,002
Net Debt
34,393 35,766 35,169 36,331 37,014 38,167 37,823 40,179 41,318 42,090 41,343
Capital Expenditures (CapEx)
1,279 1,421 1,511 1,496 1,408 1,712 1,504 1,891 1,539 1,846 1,821
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,850 2,976 1,853 1,570 1,344 2,244 1,723 1,310 1,546 1,329 203
Debt-free Net Working Capital (DFNWC)
2,842 3,441 2,053 1,763 2,662 2,384 2,087 1,468 1,714 1,571 374
Net Working Capital (NWC)
-29 238 -1,063 -1,284 -342 -1,015 -1,691 -2,850 -2,524 -3,747 -2,220
Net Nonoperating Expense (NNE)
120 298 313 376 149 405 308 109 342 347 592
Net Nonoperating Obligations (NNO)
34,833 36,209 35,621 36,753 37,509 38,687 38,259 40,179 41,318 42,648 41,818
Total Depreciation and Amortization (D&A)
743 784 765 793 778 862 898 720 869 870 889
Debt-free, Cash-free Net Working Capital to Revenue
11.25% 17.69% 10.70% 8.92% 7.75% 12.79% 9.53% 6.78% 7.88% 6.84% 1.09%
Debt-free Net Working Capital to Revenue
17.28% 20.46% 11.85% 10.02% 15.36% 13.59% 11.54% 7.60% 8.74% 8.09% 2.02%
Net Working Capital to Revenue
-0.18% 1.41% -6.14% -7.30% -1.97% -5.79% -9.35% -14.75% -12.87% -19.29% -11.96%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.03) $1.14 $1.33 $0.89 $3.73 $0.89 $2.16 $4.80 $1.38 $1.39 $1.88
Adjusted Weighted Average Basic Shares Outstanding
385M 385M 387M 386M 385M 385M 385M 385M 385M 385M 385M
Adjusted Diluted Earnings per Share
($0.03) $1.13 $1.32 $0.89 $3.72 $0.89 $2.16 $4.78 $1.37 $1.38 $1.87
Adjusted Weighted Average Diluted Shares Outstanding
385M 388M 390M 388M 386M 386M 386M 386M 387M 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
819.64M 821.06M 822.04M 819.91M 819.65M 819.72M 819.68M 819.68M 819.68M 819.70M 819.68M
Normalized Net Operating Profit after Tax (NOPAT)
602 807 891 820 1,641 543 1,270 2,032 912 908 685
Normalized NOPAT Margin
14.76% 18.60% 17.13% 20.58% 43.06% 11.94% 22.08% 38.97% 22.24% 20.83% 14.01%
Pre Tax Income Margin
-1.50% 13.10% 12.40% 10.32% 50.91% 8.45% 18.49% 49.97% 16.35% 15.49% 11.22%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.86 2.18 2.35 1.88 0.00 1.76 3.18 0.00 2.28 2.31 2.01
NOPAT to Interest Expense
0.39 1.68 1.87 1.68 0.00 1.59 2.45 0.00 1.74 1.77 2.46
EBIT Less CapEx to Interest Expense
-2.02 -0.78 -0.82 -1.32 0.00 -1.63 0.10 0.00 -0.66 -1.28 -1.34
NOPAT Less CapEx to Interest Expense
-2.49 -1.28 -1.30 -1.52 0.00 -1.80 -0.63 0.00 -1.20 -1.83 -0.88
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
124.41% 117.25% 91.47% 94.05% 49.20% 51.27% 46.55% 32.21% 39.56% 38.20% 38.79%
Augmented Payout Ratio
124.41% 117.25% 91.47% 106.99% 56.87% 59.23% 53.83% 32.89% 40.33% 39.04% 39.89%

Financials Breakdown Chart

Key Financial Trends

Edison International’s second-quarter 2026 results show stronger operating cash generation and profitability, but continued dependence on debt financing and substantial capital spending. The company reported $4.36 billion in revenue, down approximately 4% from $4.54 billion in the restated second quarter of 2025. Despite the lower revenue, operating income increased to $1.09 billion from $775 million, while net income attributable to common shareholders rose to $534 million from $343 million. Diluted earnings per share improved to $1.38 from $0.89.

Quarterly results remain volatile, partly reflecting seasonality and special items. For example, fourth-quarter 2025 net income was unusually high, while first-quarter 2024 included significant non-operating and tax-related effects. Investors should place more emphasis on operating income, cash flow and balance-sheet trends than on any single quarter’s reported earnings.

  • Operating cash flow improved materially. Cash provided by operating activities was $1.27 billion in Q2 2026, up 44% from $882 million in Q2 2025 and the second consecutive quarter above $1.2 billion.
  • Profitability strengthened despite lower revenue. Q2 operating income increased approximately 41% year over year, and the operating margin expanded to about 25% from 17% in the prior-year quarter.
  • Net plant investment continues to expand the asset base. Net property, plant and equipment increased to $65.1 billion in Q2 2026 from $53.5 billion at year-end 2022, supporting long-term infrastructure and rate-base growth.
  • Liquidity improved from the prior-year quarter. Cash and equivalents increased to $242 million from $140 million in Q2 2025, although the absolute balance remains modest relative to the company’s obligations.
  • Equity has grown over the period. Total common equity reached $17.45 billion in Q2 2026, compared with $13.92 billion at year-end 2022, while retained earnings increased to $11.10 billion.
  • Shareholder distributions remain a priority. Common dividends paid were $362 million in Q2 2026, and the quarterly dividend per share increased from $0.70 in Q3 2022 to $0.8775 in Q1 2026.
  • Investment cash flows are highly active but largely offsetting. Edison purchased $1.69 billion of investments and sold or received maturities of $1.68 billion in Q2 2026. This activity has limited net impact on cash but can make the cash-flow statement appear more volatile.
  • Working-capital movements vary significantly by quarter. Operating assets and liabilities provided $16 million of cash in Q1 2026 but used $190 million in Q2, indicating that quarterly cash conversion may not be consistent.
  • Capital spending continues to exceed operating cash flow. Q2 2026 capital expenditures totaled $1.85 billion, resulting in approximate operating free cash flow of negative $576 million before other investing activity.
  • Leverage and financing needs have increased. Short- and long-term debt totaled approximately $42.4 billion in Q2 2026, up from $38.4 billion in Q2 2025. Edison issued $1.28 billion of debt during the quarter, and financing cash flow was positive $490 million even though total cash declined by $47 million.

Balance-sheet risk is an important consideration. Total assets increased to $96.2 billion from $88.8 billion in Q2 2025, but total liabilities also rose to $77.1 billion from $70.0 billion. Current liabilities of $11.1 billion exceeded current assets of $7.35 billion, producing a current ratio below 1.0. The company also carries substantial asset-retirement and litigation obligations of $13.9 billion and deferred tax liabilities of $9.5 billion.

Overall, the statements indicate improving operating performance and cash generation, supported by a growing utility asset base. However, Edison’s heavy infrastructure spending, negative operating free cash flow after capital expenditures, rising debt and limited cash balance create meaningful risks. For investors, the key indicators to monitor are whether operating cash flow remains above $1 billion per quarter, whether capital spending can be funded without continually increasing debt, and whether earnings growth continues without relying on unusual or nonrecurring items.

11/14/26 02:23 AM 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 fiscal year ends in December. Their fiscal 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. See where experts think Edison International is headed by visiting Edison International's forecast page.

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%.

In the past 11 quarters, Edison International's cash and equivalents has ranged from $140 million in Q2 2025 to $1.32 billion in Q1 2025, and is currently $171 million as of their latest financial filing in Q3 2026.

Edison International had total debt of $40.39 billion at the end of 2025, a 10.4% increase from 2024, and a 240.2% increase since 2015.

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 10/29/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners