EIX
Edison International
$71.24
+$0.06(+0.08%)
71
Overall
100
Value
54
Tech
60
Quality
Market Cap
$21.56B
Volume
1.91M
52W Range
$47.73 - $76.22
Target Price
$75.25
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $11.9B | $12.3B | $12.7B | $12.4B | $13.6B | $14.9B | $17.2B | $16.3B | $17.6B | $19.3B | ||
| Total Revenue | $11.9B | $12.3B | $12.7B | $12.3B | $13.6B | $14.9B | $17.2B | $16.3B | $17.6B | $19.3B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-7.4B | $-7.7B | $-8.2B | $3.0B | $3.6B | $9.2B | $4.7B | $4.1B | $5.2B | $5.1B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $4.4B | $4.6B | $4.5B | $9.3B | $10.0B | $5.7B | $12.5B | $12.2B | $12.4B | $14.2B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-2.3B | $-2.3B | $-4.9B | $-2.5B | $-116.0M | $71.0M | $49.0M | $124.0M | $4.3B | -- | ||
| Selling, General & Administrative | -- | -- | $-2.7B | -- | -- | -- | -- | $123.0M | -- | -- | ||
| General & Administrative Expenses | -- | -- | $-2.7B | -- | -- | -- | -- | $123.0M | -- | -- | ||
| Depreciation & Amortization | $-2.0B | $-2.0B | $-1.9B | -- | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $2.0B | $-2.0B | $-1.9B | $-1.7B | $-2.0B | $34.0M | $37.0M | $39.0M | $41.0M | -- | ||
| Other Operating Expenses | $74.0M | $96.0M | $111.0M | $10.6B | $-116.0M | $71.0M | $49.0M | $1.0M | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $2.2B | $2.3B | $-474.0M | $1.8B | $1.2B | $1.5B | $1.5B | $2.6B | $2.9B | $7.1B | ||
| EBITDA | $6.5B | $15.3B | $5.3B | $7.4B | $8.5B | $4.2B | $4.3B | $5.6B | $6.0B | $10.5B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $581.0M | $639.0M | $734.0M | $841.0M | $902.0M | $925.0M | $1.2B | $1.6B | $1.9B | $1.5B | ||
| Intinc | $3.0M | $7.0M | $24.0M | -- | -- | -- | -- | -- | $259.0M | -- | ||
| Net Non-Operating Interest Income/Expense | $-578.0M | $-632.0M | $-710.0M | $-841.0M | $-902.0M | $-925.0M | $-1.2B | $-1.6B | $-1.9B | $-1.5B | ||
| Other Income/Expense | $-11.0M | $700.0M | $-95.0M | $62.0M | $1.1B | $1.0B | $1.1B | $167.0M | $-502.0M | $-438.0M | ||
| Other Special Charges | $79.0M | $132.0M | $-2.5B | $-62.0M | $-1.1B | $-1.0B | $-965.0M | $-167.0M | $502.0M | $438.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | $-18.0M | $696.0M | $-62.0M | $184.0M | -- | -- | $54.0M | $1.0M | $-3.3B | $106.0M | ||
| Impairment of Capital Assets | -- | $-738.0M | $78.0M | $184.0M | -- | -- | -- | -- | -- | $106.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $7.1B | $9.6B | $-151.0M | $1.8B | $1.5B | $1.7B | $1.6B | $2.9B | $3.2B | $7.3B | ||
| Pre-Tax Income | $1.6B | $949.0M | $-1.1B | $1.3B | $665.0M | $789.0M | $662.0M | $1.5B | $1.6B | $6.0B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $177.0M | $281.0M | $-739.0M | $-278.0M | $-305.0M | $-136.0M | $-162.0M | $108.0M | $17.0M | $1.3B | ||
| NET INCOME | ||||||||||||
| Net Income | $1.4B | $1.0B | $-423.0M | $1.3B | $871.0M | $925.0M | $612.0M | $1.2B | $1.3B | $4.5B | ||
| Net Income (Continuing Operations) | $1.4B | $1.0B | $-423.0M | $1.3B | $871.0M | $925.0M | $612.0M | $1.2B | $1.3B | $4.5B | ||
| Net Income (Discontinued Operations) | $1.4B | $1.0B | $-423.0M | $1.3B | $871.0M | $925.0M | $612.0M | $1.2B | $1.3B | $4.5B | ||
| Net Income (Common Stockholders) | $1.3B | $565.0M | $-423.0M | $1.4B | $810.0M | $759.0M | $612.0M | $1.2B | $1.3B | $4.5B | ||
| Normalized Income | $1.1B | $-79.2M | $-1.6B | -- | -- | -- | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $4.9B | $3.6B | $3.6B | $487.0M | $3.5B | $9.3B | $4.8B | $4.3B | $5.2B | $5.1B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $326.0M | $326.0M | $326.0M | $340.0M | $373.0M | $380.0M | $381.0M | $383.0M | $386.0M | $385.0M | ||
| Average Shares Outstanding (Diluted) | $330.0M | $328.0M | $326.0M | $341.0M | $374.0M | $380.0M | $383.0M | $385.0M | $388.0M | $386.0M | ||
| Shares Outstanding | $760.7M | $760.7M | $760.7M | $797458.2B | $814.2M | $815.6M | $817.5M | $819.4M | $819.9M | $819.7M | ||
| Basic EPS | $4.02 | $1.73 | $-1.3 | $3.78 | $3.96 | $2 | $1.61 | $3.12 | $3.33 | $11.58 | ||
| Basic EPS (Continuing Operations) | $3.99 | $1.73 | $-1.4 | $3.78 | $3.96 | $2 | $1.61 | $3.12 | $3.33 | $11.58 | ||
| Diluted EPS | $3.97 | $1.72 | $-1.3 | $3.77 | $1.98 | $2 | $1.6 | $3.11 | $3.31 | $11.55 | ||
| Diluted EPS (Continuing Operations) | $3.94 | $1.72 | $-1.4 | $3.77 | $1.98 | $2 | $1.6 | $3.11 | $3.31 | $11.55 | ||
| Dividend Per Share | $1.983 | $2.233 | $2.428 | $2.475 | $2.575 | $2.688 | $2.838 | $2.993 | $3.17 | $3.36 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | -- | -- | -- | $121.0M | $132.0M | $60.0M | $105.0M | $87.0M | $87.0M | -- | ||
| Basic Discontinuous Operations | $0.03 | -- | $0.10 | -- | -- | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | $0.03 | -- | $0.10 | -- | -- | -- | -- | -- | -- | -- | ||
| Fuel And Purchase Power | $-4.5B | $-4.9B | $-5.4B | -- | -- | -- | -- | -- | -- | -- | ||
| Insurance And Claims | -- | -- | $-2.7B | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $9.0M | $21.0M | $14.0M | $-121.0M | $-117.0M | -- | -- | -- | -- | -- | ||
| Net Income Discontinuous Operations | $12.0M | -- | $34.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Operation And Maintenance | -- | -- | -- | $3.0B | $3.6B | $3.6B | $4.7B | $4.1B | $5.2B | $5.1B | ||
| Other Costof Revenue | $4.5B | $4.9B | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | -- | -- | $-2.7B | -- | -- | -- | -- | $123.0M | -- | -- | ||
| Other Taxes | $-354.0M | $-377.0M | $-395.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Write Off | -- | -- | -- | -- | -- | -- | $107.0M | -- | -- | -- | ||
| Otherunder Preferred Stock Dividend | $375.0M | $8.0B | $7.7B | -- | -- | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | $123.0M | $124.0M | $121.0M | $121.0M | $132.0M | $60.0M | $105.0M | $87.0M | $87.0M | -- | ||
| Write Down | -- | -- | -- | -- | -- | -- | -- | -- | $175.0M | -- | ||
| Othspecchg | $39.0M | $42.0M | $140.0M | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | EIX | $71.24 | +0.1% | 1.91M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |