Edison International (EIX) 10-Year Financial Performance & Capital Metrics

EIX • • Utilities

UtilitiesElectric UtilitiesWires-only electric transmission and distribution

AboutEdison International, through its subsidiaries, generates and distributes electric power. It delivers electricity to 15 million residential, commercial, industrial, public authorities, agricultural, and other customers across Southern, Central, and Coastal California. The company also provides energy solutions to commercial and industrial users. Its transmission facilities consist of lines ranging from 55 kV to 500 kV and substations; and distribution system consists of approximately 39,000 circuit-miles of overhead lines, approximately 31,000 circuit-miles of underground lines, and 800 substations. The company was founded in 1886 and is headquartered in Rosemead, California.Show more

Revenue $19.32B +9.8%
EBITDA $10.33B +76.0%
Net Income $4.7B +204.1%
Free Cash Flow -$715M -3.2%
EBITDA Margin 53.48% +60.4%
Net Margin 24.34% +177.0%
ROE 26.62% +207.2%
Interest Coverage -
Debt/Equity 0.20 -90.8%
Net Debt/EBITDA 0.33 -94.8%
CapEx / Revenue 33.73% +4.0%
CapEx Coverage 0.89 +1.3%

Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

✓Strong 5Y profit CAGR of 40.1%
✓Strong Piotroski F-Score: 7/9
✓Momentum leader: RS Rating 84 (top 16%)
✓Trading near 52-week high

✗Weaknesses

No significant weaknesses identified

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y5.3%

5Y7.31%

3Y3.9%

TTM9.76%

Profit (Net Income) CAGR

10Y15.29%

5Y40.1%

3Y78.68%

TTM214.03%

EPS CAGR

10Y14.06%

5Y42.29%

3Y93.27%

TTM250%

ROCE

10Y Avg3.96%

5Y Avg5.55%

3Y Avg7.72%

Latest15.52%

Peer Comparison

Wires-only electric transmission and distribution

Name	Market Cap	Current Price	P/E Ratio	Revenue Growth 1Y	Net Margin	ROE	FCF Yield	Debt/Equity
FEFirstEnergy Corp.	697.23M	51.16	29.07	12.01%	8.42%	9.13%	100%	1.88
NGGNational Grid plc	93.23B	93.77	23.63	-7.42%	12.72%	12.58%		1.26
EXCExelon Corporation	49.96B	49.47	18.12	5.34%	11.6%	10.03%		1.73
EIXEdison International	32.5B	74.74	6.47	9.76%	24.34%	26.74%		0.20
EDNEmpresa Distribuidora y Comercializadora Norte Sociedad Anónima	528.95M	25.69	5.18	191.42%	11.45%	15.03%		0.32

Profit & Loss

	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Revenue+	11.87B	12.32B	12.66B	12.35B	13.58B	14.9B	17.22B	16.34B	17.6B	19.32B
Revenue Growth %	2.99%	3.8%	2.74%	-2.45%	9.97%	9.77%	15.53%	-5.12%	7.72%	9.76%
Cost of Revenue	7.39B	7.68B	8.2B	7.86B	8.54B	9.19B	11.1B	9.62B	10.38B	0
Gross Profit+	4.47B	4.64B	4.45B	4.49B	5.04B	5.72B	6.12B	6.71B	7.22B	0
Gross Margin %	-	-	-	-	-	-	-	-	-	-
Gross Profit Growth %	4.83%	3.71%	-4.01%	0.81%	12.18%	13.56%	7.01%	9.69%	7.51%	-100%
Operating Expenses+	2.38B	3.15B	5.01B	2.71B	3.82B	4.24B	4.64B	4.09B	4.29B	12.22B
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-
EBITDA+	4.16B	3.57B	1.39B	3.57B	3.24B	3.77B	4.12B	5.35B	5.87B	10.33B
EBITDA Margin %	-	-	-	-	-	-	-	-	-	-
EBITDA Growth %	3.66%	-14.16%	-61.13%	157.42%	-9.38%	16.28%	9.32%	29.93%	9.74%	76.01%
Depreciation & Amortization+	2.1B	2.12B	1.94B	1.8B	2.02B	2.29B	2.63B	2.72B	2.94B	3.24B
D&A / Revenue %	-	-	-	-	-	-	-	-	-	-
Operating Income (EBIT)+	2.06B	1.46B	-552M	1.77B	1.22B	1.48B	1.48B	2.63B	2.93B	7.09B
Operating Margin %	-	-	-	-	-	-	-	-	-	-
Operating Income Growth %	2.69%	-29.39%	-137.91%	421.56%	-31.44%	21.36%	0.41%	77.14%	11.53%	142.08%
Interest Expense+	581M	639M	734M	841M	902M	925M	1.17B	1.61B	1.87B	-1.54B
Interest Coverage	3.55x	2.28x	-0.75x	2.11x	1.35x	1.60x	1.27x	1.63x	1.57x	-
Interest / Revenue %	-	-	-	-	-	-	-	-	-	-
Non-Operating Income	-1000K	-1000K	-1000K	-1000K	-1000K	-1000K	-1000K	-1000K	-1000K	-1000K
Pretax Income+	1.59B	949M	-1.09B	1.13B	566M	789M	662M	1.51B	1.56B	5.99B
Pretax Margin %	-	-	-	-	-	-	-	-	-	-
Income Tax+	177M	281M	-739M	-278M	-305M	-136M	-162M	108M	17M	1.29B
Effective Tax Rate %	-	-	-	-	-	-	-	-	-	-
Net Income+	1.43B	689M	-302M	1.41B	871M	925M	824M	1.41B	1.55B	4.7B
Net Margin %	-	-	-	-	-	-	-	-	-	-
Net Income Growth %	26.57%	-51.95%	-143.83%	565.23%	-38.01%	6.2%	-10.92%	70.75%	9.88%	204.08%
EPS (Diluted)+	3.97	1.72	-0.93	3.77	1.98	2.00	1.60	3.11	3.31	11.55
EPS Growth %	28.06%	-56.68%	-154.07%	505.38%	-47.48%	1.01%	-20%	94.38%	6.43%	248.94%
EPS (Basic)	4.02	1.73	-0.93	3.78	1.98	2.00	1.61	3.13	3.33	11.58
Diluted Shares Outstanding	330M	328M	326M	341M	374M	380M	383M	385M	388M	385M

Balance Sheet

	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Total Assets+	51.32B	52.58B	56.72B	64.38B	69.37B	74.75B	78.04B	81.76B	85.58B	24.78B
Asset Growth %	2.01%	2.46%	7.86%	13.52%	7.75%	7.75%	4.41%	4.76%	4.67%	-71.05%
PP&E (Net)+	37B	39.05B	41.35B	44.98B	48.93B	52.63B	54.93B	57.3B	60.43B	0
PP&E / Total Assets %	-	-	-	-	-	-	-	-	-	-
Total Current Assets+	2.12B	3.73B	3.36B	3.56B	5.06B	5.49B	7.07B	6.81B	7.16B	568M
Cash & Equivalents	96M	1.09B	144M	68M	87M	390M	914M	345M	193M	1M
Receivables	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	0
Inventory	239M	242M	282M	364M	405M	420M	474M	527M	538M	0
Other Current Assets	601M	1.01B	1.38B	1.52B	1.86B	2.23B	3.1B	3.07B	3.3B	567M
Long-Term Investments	4.33B	4.51B	4.18B	4.63B	4.89B	4.92B	4B	4.23B	4.34B	23.28B
Goodwill	0	0	0	0	0	0	0	0	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0
Other Assets	7.87B	5.29B	7.83B	11.22B	10.5B	11.7B	12.04B	13.41B	13.65B	98M
Total Liabilities	37.13B	38.71B	44.06B	48.89B	53.42B	56.96B	60.52B	63.81B	67.84B	7.2B
Total Debt+	12.46B	14.52B	15.43B	19.59B	24.15B	29.53B	33.1B	35.31B	37.76B	3.43B
Net Debt	12.37B	13.43B	15.29B	19.52B	24.06B	29.14B	32.18B	34.97B	37.57B	3.43B
Long-Term Debt	10.18B	11.64B	14.63B	17.86B	19.63B	24.17B	27.02B	30.32B	33.53B	1.04B
Short-Term Borrowings	2.29B	2.87B	799M	1.03B	3.43B	3.43B	4.63B	3.77B	3.05B	2.39B
Capital Lease Obligations	0	0	0	693M	1.09B	1.93B	1.44B	1.22B	1.18B	0
Total Current Liabilities+	5.91B	7.07B	5.39B	5.52B	10.28B	8.61B	10.35B	8.6B	8.44B	10.54B
Accounts Payable	1.34B	1.5B	1.51B	1.75B	1.98B	2B	2.36B	1.98B	2B	0
Accrued Expenses	0	0	0	0	0	0	0	390M	422M	0
Deferred Revenue	269M	281M	299M	302M	243M	193M	167M	177M	0	0
Other Current Liabilities	1.96B	2.39B	2.79B	2.36B	4.41B	2.4B	2.69B	2.15B	2.85B	8.15B
Deferred Taxes	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K
Other Liabilities	12.72B	15.44B	19.46B	19.81B	17.27B	17.09B	16.06B	17.13B	17.63B	54.08B
Total Equity+	14.19B	13.87B	12.65B	15.5B	15.95B	17.79B	17.52B	17.94B	17.74B	17.58B
Equity Growth %	5.97%	-2.26%	-8.76%	22.48%	2.92%	11.54%	-1.5%	2.41%	-1.14%	-0.91%
Shareholders Equity	12B	11.67B	10.46B	13.3B	14.05B	15.89B	15.62B	15.5B	15.56B	17.58B
Minority Interest	2.19B	2.19B	2.19B	2.19B	1.9B	1.9B	1.9B	2.44B	2.17B	1.68B
Common Stock	2.5B	2.53B	2.54B	4.99B	5.96B	6.07B	6.2B	6.34B	6.35B	6.36B
Additional Paid-in Capital	2.5B	2.53B	2.54B	0	0	0	0	0	0	0
Retained Earnings	9.54B	9.19B	7.96B	8.38B	8.15B	7.89B	7.45B	7.5B	7.57B	10.71B
Accumulated OCI	-53M	-43M	-50M	-69M	-69M	-54M	-11M	-9M	0	6M
Return on Assets (ROA)	2.82%	1.33%	-0.55%	2.32%	1.3%	1.28%	1.08%	1.76%	1.85%	8.52%
Return on Equity (ROE)	10.4%	4.91%	-2.28%	9.98%	5.54%	5.48%	4.67%	7.93%	8.66%	26.62%
Debt / Equity	0.88x	1.05x	1.22x	1.26x	1.51x	1.66x	1.89x	1.97x	2.13x	0.20x
Debt / Assets	24.29%	27.61%	27.21%	30.42%	34.81%	39.51%	42.41%	43.19%	44.12%	13.85%
Net Debt / EBITDA	2.97x	3.76x	11.01x	5.46x	7.43x	7.74x	7.82x	6.54x	6.40x	0.33x
Book Value per Share	42.99	42.27	38.81	45.44	42.64	46.81	45.75	46.61	45.72	45.66

Cash Flow

	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Cash from Operations+	3.26B	3.6B	3.18B	-307M	1.26B	11M	3.22B	3.4B	5.01B	5.8B
Operating CF Growth %	-27.79%	10.47%	-11.68%	-109.66%	511.4%	-99.13%	29136.36%	5.75%	47.43%	15.68%
Operating CF / Revenue %	-	-	-	-	-	-	-	-	-	-
Net Income	1.3B	565M	-457M	1.28B	739M	819M	717M	1.28B	1.37B	4.7B
Depreciation & Amortization	2.1B	2.12B	1.94B	1.8B	2.03B	2.29B	2.63B	2.72B	2.94B	3.24B
Deferred Taxes	190M	498M	-527M	-284M	-296M	43M	-177M	108M	9M	1.21B
Other Non-Cash Items	-328M	591M	7M	-2.18B	-158M	361M	95M	-38M	-54M	-3.35B
Working Capital Changes	-3M	-172M	2.21B	-932M	-1.05B	-3.5B	-52M	-674M	749M	0
Capital Expenditures+	-3.73B	-3.84B	-4.51B	-4.88B	-5.48B	-5.5B	-5.78B	-5.45B	-5.71B	-6.51B
CapEx / Revenue %	-	-	-	-	-	-	-	-	-	-
CapEx / D&A	-	-	-	-	-	-	-	-	-	-
CapEx Coverage (OCF/CapEx)	-	-	-	-	-	-	-	-	-	-
Cash from Investing+	-3.42B	-3.59B	-4.24B	-4.68B	-4.97B	-5.15B	-5.57B	-5.23B	-5.54B	-6.33B
Acquisitions	0	-88M	78M	4.88B	5.48B	5.5B	0	0	0	0
Purchase of Investments	-3.03B	-5.04B	-4.23B	-4.28B	-5.73B	-3.71B	-4.05B	-4.42B	-4.9B	-6.1B
Sale of Investments	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K
Other Investing	139M	120M	83M	-4.78B	-5.3B	-5.41B	81M	35M	50M	59M
Cash from Financing+	95M	1.01B	82M	4.9B	3.73B	5.45B	2.88B	1.45B	674M	571M
Dividends Paid	-626M	-707M	-788M	-810M	-928M	-1.02B	-1.15B	-1.22B	-1.29B	-136M
Dividend Payout Ratio %	43.65%	102.61%	-	57.65%	106.54%	106.81%	127.43%	79.03%	77.49%	-
Debt Issuance (Net)	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	0
Stock Issued	294M	677M	26M	2.45B	912M	2.01B	13M	562M	345M	0
Share Repurchases	-125M	-475M	0	0	-308M	0	0	-289M	-856M	-32M
Other Financing	-236M	-520M	-128M	-178M	-95M	-61M	-9M	0	9M	707M
Net Change in Cash+	-65M	1.04B	-980M	-82M	19M	305M	523M	-537M	-147M	36M
Exchange Rate Effect	0	1000K	0	0	0	0	0	-1000K	-1000K	0
Cash at Beginning	161M	96M	1.13B	152M	70M	89M	394M	917M	380M	684M
Cash at End	96M	1.13B	152M	70M	89M	394M	917M	380M	233M	720M
Free Cash Flow+	-478M	-247M	-1.33B	-5.18B	-4.22B	-5.49B	-2.56B	-2.05B	-693M	-715M
FCF Growth %	-268.31%	48.33%	-439.27%	-289.19%	18.58%	-30.16%	53.37%	20.1%	66.15%	-3.17%
FCF Margin %	-	-	-	-	-	-	-	-	-	-
FCF / Net Income %	-	-	-	-	-	-	-	-	-	-

Key Ratios

Metric	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
Return on Equity (ROE)	10.4%	4.91%	-2.28%	9.98%	5.54%	5.48%	4.67%	7.93%	8.66%	26.62%
EBITDA Margin	35.05%	28.99%	10.97%	28.94%	23.85%	25.26%	23.9%	32.73%	33.35%	53.48%
Net Debt / EBITDA	2.97x	3.76x	11.01x	5.46x	7.43x	7.74x	7.82x	6.54x	6.40x	0.33x
Interest Coverage	3.55x	2.28x	-0.75x	2.11x	1.35x	1.60x	1.27x	1.63x	1.57x	-
CapEx / Revenue	31.46%	31.07%	35.62%	39.5%	40.39%	36.93%	33.55%	33.35%	32.43%	33.73%
Dividend Payout Ratio	43.65%	102.61%	-	57.65%	106.54%	106.81%	127.43%	79.03%	77.49%	-
Debt / Equity	0.88x	1.05x	1.22x	1.26x	1.51x	1.66x	1.89x	1.97x	2.13x	0.20x
EPS Growth	28.06%	-56.68%	-154.07%	505.38%	-47.48%	1.01%	-20%	94.38%	6.43%	248.94%

US Stock Screener

...

Edison International (EIX) 10-Year Financial Performance & Capital Metrics

EIX • • Utilities

UtilitiesElectric UtilitiesWires-only electric transmission and distribution

Revenue $19.32B +9.8%
EBITDA $10.33B +76.0%
Net Income $4.7B +204.1%
Free Cash Flow -$715M -3.2%
EBITDA Margin 53.48% +60.4%
Net Margin 24.34% +177.0%
ROE 26.62% +207.2%
Interest Coverage -
Debt/Equity 0.20 -90.8%
Net Debt/EBITDA 0.33 -94.8%
CapEx / Revenue 33.73% +4.0%
CapEx Coverage 0.89 +1.3%

Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

✓Strong 5Y profit CAGR of 40.1%
✓Strong Piotroski F-Score: 7/9
✓Momentum leader: RS Rating 84 (top 16%)
✓Trading near 52-week high

✗Weaknesses

No significant weaknesses identified

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y5.3%

5Y7.31%

3Y3.9%

TTM9.76%

Profit (Net Income) CAGR

10Y15.29%

5Y40.1%

3Y78.68%

TTM214.03%

EPS CAGR

10Y14.06%

5Y42.29%

3Y93.27%

TTM250%

ROCE

10Y Avg3.96%

5Y Avg5.55%

3Y Avg7.72%

Latest15.52%

Peer Comparison

Wires-only electric transmission and distribution

Name	Market Cap	Current Price	P/E Ratio	Revenue Growth 1Y	Net Margin	ROE	FCF Yield	Debt/Equity
FEFirstEnergy Corp.	697.23M	51.16	29.07	12.01%	8.42%	9.13%	100%	1.88
NGGNational Grid plc	93.23B	93.77	23.63	-7.42%	12.72%	12.58%		1.26
EXCExelon Corporation	49.96B	49.47	18.12	5.34%	11.6%	10.03%		1.73
EIXEdison International	32.5B	74.74	6.47	9.76%	24.34%	26.74%		0.20
EDNEmpresa Distribuidora y Comercializadora Norte Sociedad Anónima	528.95M	25.69	5.18	191.42%	11.45%	15.03%		0.32

Profit & Loss

	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Revenue+	11.87B	12.32B	12.66B	12.35B	13.58B	14.9B	17.22B	16.34B	17.6B	19.32B
Revenue Growth %	2.99%	3.8%	2.74%	-2.45%	9.97%	9.77%	15.53%	-5.12%	7.72%	9.76%
Cost of Revenue	7.39B	7.68B	8.2B	7.86B	8.54B	9.19B	11.1B	9.62B	10.38B	0
Gross Profit+	4.47B	4.64B	4.45B	4.49B	5.04B	5.72B	6.12B	6.71B	7.22B	0
Gross Margin %	-	-	-	-	-	-	-	-	-	-
Gross Profit Growth %	4.83%	3.71%	-4.01%	0.81%	12.18%	13.56%	7.01%	9.69%	7.51%	-100%
Operating Expenses+	2.38B	3.15B	5.01B	2.71B	3.82B	4.24B	4.64B	4.09B	4.29B	12.22B
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-
EBITDA+	4.16B	3.57B	1.39B	3.57B	3.24B	3.77B	4.12B	5.35B	5.87B	10.33B
EBITDA Margin %	-	-	-	-	-	-	-	-	-	-
EBITDA Growth %	3.66%	-14.16%	-61.13%	157.42%	-9.38%	16.28%	9.32%	29.93%	9.74%	76.01%
Depreciation & Amortization+	2.1B	2.12B	1.94B	1.8B	2.02B	2.29B	2.63B	2.72B	2.94B	3.24B
D&A / Revenue %	-	-	-	-	-	-	-	-	-	-
Operating Income (EBIT)+	2.06B	1.46B	-552M	1.77B	1.22B	1.48B	1.48B	2.63B	2.93B	7.09B
Operating Margin %	-	-	-	-	-	-	-	-	-	-
Operating Income Growth %	2.69%	-29.39%	-137.91%	421.56%	-31.44%	21.36%	0.41%	77.14%	11.53%	142.08%
Interest Expense+	581M	639M	734M	841M	902M	925M	1.17B	1.61B	1.87B	-1.54B
Interest Coverage	3.55x	2.28x	-0.75x	2.11x	1.35x	1.60x	1.27x	1.63x	1.57x	-
Interest / Revenue %	-	-	-	-	-	-	-	-	-	-
Non-Operating Income	-1000K	-1000K	-1000K	-1000K	-1000K	-1000K	-1000K	-1000K	-1000K	-1000K
Pretax Income+	1.59B	949M	-1.09B	1.13B	566M	789M	662M	1.51B	1.56B	5.99B
Pretax Margin %	-	-	-	-	-	-	-	-	-	-
Income Tax+	177M	281M	-739M	-278M	-305M	-136M	-162M	108M	17M	1.29B
Effective Tax Rate %	-	-	-	-	-	-	-	-	-	-
Net Income+	1.43B	689M	-302M	1.41B	871M	925M	824M	1.41B	1.55B	4.7B
Net Margin %	-	-	-	-	-	-	-	-	-	-
Net Income Growth %	26.57%	-51.95%	-143.83%	565.23%	-38.01%	6.2%	-10.92%	70.75%	9.88%	204.08%
EPS (Diluted)+	3.97	1.72	-0.93	3.77	1.98	2.00	1.60	3.11	3.31	11.55
EPS Growth %	28.06%	-56.68%	-154.07%	505.38%	-47.48%	1.01%	-20%	94.38%	6.43%	248.94%
EPS (Basic)	4.02	1.73	-0.93	3.78	1.98	2.00	1.61	3.13	3.33	11.58
Diluted Shares Outstanding	330M	328M	326M	341M	374M	380M	383M	385M	388M	385M

Balance Sheet

	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Total Assets+	51.32B	52.58B	56.72B	64.38B	69.37B	74.75B	78.04B	81.76B	85.58B	24.78B
Asset Growth %	2.01%	2.46%	7.86%	13.52%	7.75%	7.75%	4.41%	4.76%	4.67%	-71.05%
PP&E (Net)+	37B	39.05B	41.35B	44.98B	48.93B	52.63B	54.93B	57.3B	60.43B	0
PP&E / Total Assets %	-	-	-	-	-	-	-	-	-	-
Total Current Assets+	2.12B	3.73B	3.36B	3.56B	5.06B	5.49B	7.07B	6.81B	7.16B	568M
Cash & Equivalents	96M	1.09B	144M	68M	87M	390M	914M	345M	193M	1M
Receivables	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	0
Inventory	239M	242M	282M	364M	405M	420M	474M	527M	538M	0
Other Current Assets	601M	1.01B	1.38B	1.52B	1.86B	2.23B	3.1B	3.07B	3.3B	567M
Long-Term Investments	4.33B	4.51B	4.18B	4.63B	4.89B	4.92B	4B	4.23B	4.34B	23.28B
Goodwill	0	0	0	0	0	0	0	0	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0
Other Assets	7.87B	5.29B	7.83B	11.22B	10.5B	11.7B	12.04B	13.41B	13.65B	98M
Total Liabilities	37.13B	38.71B	44.06B	48.89B	53.42B	56.96B	60.52B	63.81B	67.84B	7.2B
Total Debt+	12.46B	14.52B	15.43B	19.59B	24.15B	29.53B	33.1B	35.31B	37.76B	3.43B
Net Debt	12.37B	13.43B	15.29B	19.52B	24.06B	29.14B	32.18B	34.97B	37.57B	3.43B
Long-Term Debt	10.18B	11.64B	14.63B	17.86B	19.63B	24.17B	27.02B	30.32B	33.53B	1.04B
Short-Term Borrowings	2.29B	2.87B	799M	1.03B	3.43B	3.43B	4.63B	3.77B	3.05B	2.39B
Capital Lease Obligations	0	0	0	693M	1.09B	1.93B	1.44B	1.22B	1.18B	0
Total Current Liabilities+	5.91B	7.07B	5.39B	5.52B	10.28B	8.61B	10.35B	8.6B	8.44B	10.54B
Accounts Payable	1.34B	1.5B	1.51B	1.75B	1.98B	2B	2.36B	1.98B	2B	0
Accrued Expenses	0	0	0	0	0	0	0	390M	422M	0
Deferred Revenue	269M	281M	299M	302M	243M	193M	167M	177M	0	0
Other Current Liabilities	1.96B	2.39B	2.79B	2.36B	4.41B	2.4B	2.69B	2.15B	2.85B	8.15B
Deferred Taxes	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K
Other Liabilities	12.72B	15.44B	19.46B	19.81B	17.27B	17.09B	16.06B	17.13B	17.63B	54.08B
Total Equity+	14.19B	13.87B	12.65B	15.5B	15.95B	17.79B	17.52B	17.94B	17.74B	17.58B
Equity Growth %	5.97%	-2.26%	-8.76%	22.48%	2.92%	11.54%	-1.5%	2.41%	-1.14%	-0.91%
Shareholders Equity	12B	11.67B	10.46B	13.3B	14.05B	15.89B	15.62B	15.5B	15.56B	17.58B
Minority Interest	2.19B	2.19B	2.19B	2.19B	1.9B	1.9B	1.9B	2.44B	2.17B	1.68B
Common Stock	2.5B	2.53B	2.54B	4.99B	5.96B	6.07B	6.2B	6.34B	6.35B	6.36B
Additional Paid-in Capital	2.5B	2.53B	2.54B	0	0	0	0	0	0	0
Retained Earnings	9.54B	9.19B	7.96B	8.38B	8.15B	7.89B	7.45B	7.5B	7.57B	10.71B
Accumulated OCI	-53M	-43M	-50M	-69M	-69M	-54M	-11M	-9M	0	6M
Return on Assets (ROA)	2.82%	1.33%	-0.55%	2.32%	1.3%	1.28%	1.08%	1.76%	1.85%	8.52%
Return on Equity (ROE)	10.4%	4.91%	-2.28%	9.98%	5.54%	5.48%	4.67%	7.93%	8.66%	26.62%
Debt / Equity	0.88x	1.05x	1.22x	1.26x	1.51x	1.66x	1.89x	1.97x	2.13x	0.20x
Debt / Assets	24.29%	27.61%	27.21%	30.42%	34.81%	39.51%	42.41%	43.19%	44.12%	13.85%
Net Debt / EBITDA	2.97x	3.76x	11.01x	5.46x	7.43x	7.74x	7.82x	6.54x	6.40x	0.33x
Book Value per Share	42.99	42.27	38.81	45.44	42.64	46.81	45.75	46.61	45.72	45.66

Cash Flow

	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Cash from Operations+	3.26B	3.6B	3.18B	-307M	1.26B	11M	3.22B	3.4B	5.01B	5.8B
Operating CF Growth %	-27.79%	10.47%	-11.68%	-109.66%	511.4%	-99.13%	29136.36%	5.75%	47.43%	15.68%
Operating CF / Revenue %	-	-	-	-	-	-	-	-	-	-
Net Income	1.3B	565M	-457M	1.28B	739M	819M	717M	1.28B	1.37B	4.7B
Depreciation & Amortization	2.1B	2.12B	1.94B	1.8B	2.03B	2.29B	2.63B	2.72B	2.94B	3.24B
Deferred Taxes	190M	498M	-527M	-284M	-296M	43M	-177M	108M	9M	1.21B
Other Non-Cash Items	-328M	591M	7M	-2.18B	-158M	361M	95M	-38M	-54M	-3.35B
Working Capital Changes	-3M	-172M	2.21B	-932M	-1.05B	-3.5B	-52M	-674M	749M	0
Capital Expenditures+	-3.73B	-3.84B	-4.51B	-4.88B	-5.48B	-5.5B	-5.78B	-5.45B	-5.71B	-6.51B
CapEx / Revenue %	-	-	-	-	-	-	-	-	-	-
CapEx / D&A	-	-	-	-	-	-	-	-	-	-
CapEx Coverage (OCF/CapEx)	-	-	-	-	-	-	-	-	-	-
Cash from Investing+	-3.42B	-3.59B	-4.24B	-4.68B	-4.97B	-5.15B	-5.57B	-5.23B	-5.54B	-6.33B
Acquisitions	0	-88M	78M	4.88B	5.48B	5.5B	0	0	0	0
Purchase of Investments	-3.03B	-5.04B	-4.23B	-4.28B	-5.73B	-3.71B	-4.05B	-4.42B	-4.9B	-6.1B
Sale of Investments	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K
Other Investing	139M	120M	83M	-4.78B	-5.3B	-5.41B	81M	35M	50M	59M
Cash from Financing+	95M	1.01B	82M	4.9B	3.73B	5.45B	2.88B	1.45B	674M	571M
Dividends Paid	-626M	-707M	-788M	-810M	-928M	-1.02B	-1.15B	-1.22B	-1.29B	-136M
Dividend Payout Ratio %	43.65%	102.61%	-	57.65%	106.54%	106.81%	127.43%	79.03%	77.49%	-
Debt Issuance (Net)	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	0
Stock Issued	294M	677M	26M	2.45B	912M	2.01B	13M	562M	345M	0
Share Repurchases	-125M	-475M	0	0	-308M	0	0	-289M	-856M	-32M
Other Financing	-236M	-520M	-128M	-178M	-95M	-61M	-9M	0	9M	707M
Net Change in Cash+	-65M	1.04B	-980M	-82M	19M	305M	523M	-537M	-147M	36M
Exchange Rate Effect	0	1000K	0	0	0	0	0	-1000K	-1000K	0
Cash at Beginning	161M	96M	1.13B	152M	70M	89M	394M	917M	380M	684M
Cash at End	96M	1.13B	152M	70M	89M	394M	917M	380M	233M	720M
Free Cash Flow+	-478M	-247M	-1.33B	-5.18B	-4.22B	-5.49B	-2.56B	-2.05B	-693M	-715M
FCF Growth %	-268.31%	48.33%	-439.27%	-289.19%	18.58%	-30.16%	53.37%	20.1%	66.15%	-3.17%
FCF Margin %	-	-	-	-	-	-	-	-	-	-
FCF / Net Income %	-	-	-	-	-	-	-	-	-	-

Key Ratios

Metric	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
Return on Equity (ROE)	10.4%	4.91%	-2.28%	9.98%	5.54%	5.48%	4.67%	7.93%	8.66%	26.62%
EBITDA Margin	35.05%	28.99%	10.97%	28.94%	23.85%	25.26%	23.9%	32.73%	33.35%	53.48%
Net Debt / EBITDA	2.97x	3.76x	11.01x	5.46x	7.43x	7.74x	7.82x	6.54x	6.40x	0.33x
Interest Coverage	3.55x	2.28x	-0.75x	2.11x	1.35x	1.60x	1.27x	1.63x	1.57x	-
CapEx / Revenue	31.46%	31.07%	35.62%	39.5%	40.39%	36.93%	33.55%	33.35%	32.43%	33.73%
Dividend Payout Ratio	43.65%	102.61%	-	57.65%	106.54%	106.81%	127.43%	79.03%	77.49%	-
Debt / Equity	0.88x	1.05x	1.22x	1.26x	1.51x	1.66x	1.89x	1.97x	2.13x	0.20x
EPS Growth	28.06%	-56.68%	-154.07%	505.38%	-47.48%	1.01%	-20%	94.38%	6.43%	248.94%

Edison International (EIX) 10-Year Financial Performance & Capital Metrics

Key Insights

✓Strengths

✗Weaknesses

Price & Volume

Growth Metrics

Revenue CAGR

Profit (Net Income) CAGR

EPS CAGR

ROCE

Peer Comparison

Compare EIX vs Peers

vs NGG

vs EXC

Compare Top 5

Profit & Loss

Balance Sheet

Cash Flow

Key Ratios

Deep Dive Analysis

Valuation Overview

Total Return Calculator

Dividend History

Earnings History

Price History

Revenue History

Financial Ratios

Edison International (EIX) 10-Year Financial Performance & Capital Metrics

Key Insights

✓Strengths

✗Weaknesses

Price & Volume

Growth Metrics

Revenue CAGR

Profit (Net Income) CAGR

EPS CAGR

ROCE

Peer Comparison

Compare EIX vs Peers

vs NGG

vs EXC

Compare Top 5

Profit & Loss

Balance Sheet

Cash Flow

Key Ratios

Deep Dive Analysis

Valuation Overview

Total Return Calculator

Dividend History

Earnings History

Price History

Revenue History

Financial Ratios