Capital intensity remains elevated with a CapEx-to-OCF ratio that peaked at 194.1% in 2025Q2, necessitating consistent access to capital markets to sustain operations and dividend payments.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 6B | 5.8B | 5.01B | 3.4B | 3.22B | 11M | 1.26B | -307M | 3.18B | 3.6B | 3.26B | 4.51B | 3.25B | 3.2B | 3.33B | 3.91B | 3.41B | 3.11B | 2.19B | 3.12B | 3.59B | 2.21B | 1.6B | 3.31B | 2.33B | 2.97B | 1.41B | 2.11B | 1.46B | 2.13B | 2.2B |
| Operating CF Growth % | 204.87% | 15.68% | 47.43% | 5.75% | 29136.36% | -99.13% | 511.4% | -109.66% | -11.68% | 10.47% | -27.79% | 38.82% | 1.4% | -3.93% | -14.64% | 14.58% | 9.47% | 41.93% | -29.7% | -13.14% | 62.36% | 38.31% | -51.62% | 42.11% | -21.76% | 111.07% | -33.32% | 44.53% | -31.49% | -2.87% | 3.1% |
| Operating CF / Revenue % | 30.61% | 30.03% | 28.49% | 20.82% | 18.68% | 0.07% | 9.3% | -2.49% | 25.1% | 29.2% | 27.43% | 39.13% | 24.22% | 25.46% | 28.11% | 30.61% | 27.47% | 25.25% | 15.55% | 23.8% | 28.47% | 18.67% | 15.69% | 27.25% | 20.26% | 26.01% | 12.03% | 21.85% | 14.32% | 23.11% | 25.71% |
| Net Income | 3.7B | 4.7B | 1.37B | 1.28B | 717M | 819M | 739M | 1.28B | -457M | 565M | 1.3B | 984M | 1.43B | 879M | 1.5B | -34M | 1.25B | 850M | 1.2B | 1.09B | 1.08B | 1.11B | 232M | 770M | 1.14B | 2.4B | -1.94B | 623M | 668.2M | 700M | 717M |
| Depreciation & Amortization | 3.33B | 3.24B | 2.94B | 2.72B | 2.63B | 2.29B | 2.03B | 1.8B | 1.94B | 2.12B | 2.1B | 2B | 1.81B | 1.62B | 1.56B | 1.74B | 1.52B | 1.42B | 1.31B | 1.18B | 1.18B | 1.06B | 1.12B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 833M | 1.21B | 9M | 108M | -177M | 43M | -296M | -284M | -527M | 498M | 190M | 449M | 522M | 345M | 141M | -188M | 1.14B | -1.46B | 207M | -39M | -136M | 160M | 557M | 194M | 160M | 1.91B | -1.09B | 525M | 348M | 115M | 91M |
| Other Non-Cash Items | 3M | 19M | -54M | -38M | 95M | 361M | -158M | -2.18B | 7M | 591M | -328M | -616M | -3M | 1.07B | -216M | 2.52B | 517M | 1.26B | -72M | 450M | 1.15B | -69M | 419M | 1.64B | 3.02B | -2.6B | 3.33B | 169M | 594.8M | 1.23B | 1.18B |
| Working Capital Changes | -1.94B | -3.37B | 749M | -674M | -52M | -3.5B | -1.05B | -932M | 2.21B | -172M | -3M | 1.69B | -512M | -718M | 344M | -130M | -1.02B | 1.04B | -457M | 441M | 311M | -47M | -728M | 700M | -1.99B | 1.26B | 1.11B | 796M | -149M | 87M | 213M |
| Capital Expenditures | -6.65B | -6.51B | -5.71B | -5.45B | -5.78B | -5.5B | -5.48B | -4.88B | -4.51B | -3.84B | -3.73B | -4.22B | -3.91B | -3.6B | -4.15B | -4.81B | -4.54B | -3.28B | -2.82B | -2.83B | -2.54B | -1.87B | -1.73B | -1.29B | -1.59B | -933M | -1.49B | -9.19B | -963M | -1.24B | -1.22B |
| CapEx / Revenue % | 33.89% | 33.73% | 32.43% | 33.35% | 33.55% | 36.93% | 40.39% | 39.5% | 35.62% | 31.07% | 31.46% | 36.66% | 29.12% | 28.61% | 34.98% | 37.68% | 36.61% | 26.61% | 20.01% | 21.55% | 20.09% | 15.76% | 16.99% | 10.61% | 13.84% | 8.16% | 12.7% | 95.03% | 9.43% | 13.39% | 14.28% |
| CapEx / D&A | 2.00x | 2.01x | 1.94x | 2.00x | 2.19x | 2.41x | 2.70x | 2.70x | 2.32x | 1.81x | 1.78x | 2.11x | 2.15x | 2.22x | 2.66x | 2.77x | 2.98x | 2.31x | 2.15x | 2.39x | 2.15x | 1.76x | 1.55x | - | - | - | - | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | 0.90x | 0.89x | 0.88x | 0.62x | 0.56x | 0.00x | 0.23x | -0.06x | 0.70x | 0.94x | 0.87x | 1.07x | 0.83x | 0.89x | 0.80x | 0.81x | 0.75x | 0.95x | 0.78x | 1.10x | 1.42x | 1.18x | 0.92x | 2.57x | 1.46x | 3.19x | 0.95x | 0.23x | 1.52x | 1.73x | 1.80x |
| Cash from Investing | -6.55B | -6.33B | -5.54B | -5.23B | -5.57B | -5.15B | -4.97B | -4.68B | -4.24B | -3.59B | -3.42B | -3.89B | -3.91B | -3.81B | -5.28B | -4.93B | -4.81B | -2.36B | -2.94B | -2.67B | -2.99B | -1.78B | 687M | -1.57B | -1.33B | 701M | -665M | -10.11B | -1.06B | -1.24B | -1.22B |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 5.5B | 5.48B | 4.88B | 78M | -88M | 0 | -15M | -49M | -1M | 110M | -3M | -4M | -22M | -19M | -33M | -18M | 10M | -285M | 0 | 0 | 0 | -47M | 0 | 0 | 0 | 0 |
| Purchase of Investments | -6.72B | -6.1B | -4.9B | -4.42B | -4.05B | -3.71B | -5.73B | -4.28B | -4.23B | -5.04B | -3.03B | -3.13B | -10.12B | -5.95B | -2.34B | -2.94B | -1.66B | -2.42B | -22M | -9.48B | -3.66B | -183M | -120M | 0 | 0 | 0 | 1.73B | 0 | 0 | 0 | 0 |
| Sale of Investments | 6.8B | 6.22B | 5.02B | 4.6B | 4.18B | 3.96B | 6.06B | 4.39B | 4.34B | 5.24B | 3.21B | 3.51B | 10.08B | 5.62B | 2.12B | 2.81B | 1.48B | 3.65B | 96M | 9.95B | 137M | 140M | 33M | 0 | 0 | 0 | 58M | 0 | 0 | 0 | 0 |
| Other Investing | 12M | 59M | 50M | 35M | 81M | -5.41B | -5.3B | -4.78B | 83M | 120M | 139M | -26M | 92M | 126M | -1.03B | 4M | -95M | -284M | -176M | -288M | 3.09B | 126M | 2.75B | -287M | 261M | 1.63B | -915M | -921M | -98M | -454M | -476M |
| Cash from Financing | -591M | 571M | 674M | 1.45B | 2.88B | 5.45B | 3.73B | 4.9B | 82M | 1.01B | 95M | -588M | 645M | 581M | 650M | 1.11B | 1.05B | -2.93B | 3.23B | -805M | -699M | -1.23B | -1.26B | -2.01B | -2.6B | -1.56B | 757M | 7.92B | -1.72B | 113M | -587M |
| Dividends Paid | -1.04B | -1.38B | -1.29B | -1.22B | -1.15B | -1.02B | -928M | -810M | -788M | -707M | -626M | -544M | -463M | -440M | -424M | -417M | -411M | -404M | -397M | -378M | -514M | -500M | -407M | -42M | -37M | 0 | -371M | -373M | -374M | -408M | -440M |
| Dividend Payout Ratio % | - | 27.96% | 77.49% | 79.03% | 127.43% | 106.81% | 106.54% | 57.65% | - | 102.61% | 43.65% | 48.01% | 26.86% | 43.35% | - | 1895.45% | 31.42% | 47.59% | 32.67% | 34.43% | 29.81% | 28.67% | 28.49% | 5.12% | 3.44% | - | - | 72.15% | 55.99% | 58.29% | 61.37% |
| Debt Issuance (Net) | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | -1000K | 1000K | -1000K |
| Stock Issued | 0 | 0 | 345M | 562M | 13M | 2.01B | 912M | 2.45B | 26M | 677M | 294M | 319M | 269M | 387M | 804M | 123M | 0 | 0 | 30M | 86M | 289M | 676M | 48M | 5M | 0 | 104M | 0 | 0 | 0 | 0 | 414M |
| Share Repurchases | -1.69B | -1.7B | -856M | -289M | 0 | 0 | -308M | 0 | 0 | -475M | -125M | -325M | 0 | -400M | -75M | -86M | 0 | -219M | -219M | -215M | 0 | -148M | -109M | -30M | -100M | -164M | -511M | -92M | -788M | -1.27B | -344M |
| Other Financing | 166M | -120M | 9M | 0 | -9M | -61M | -95M | -178M | -128M | -520M | -236M | -124M | -127M | -149M | 224M | -176M | -68M | -118M | -163M | -61M | -449M | -331M | -146M | 42M | 113M | -1.2B | 0 | 1.09B | 17M | -14M | 45M |
| Net Change in Cash | -1.17B | -75M | -147M | -537M | 523M | 305M | 19M | -82M | -980M | 1.04B | -65M | 29M | -14M | -24M | -1.46B | 174M | -411M | -2.16B | 2.61B | -563M | -714M | 2.69B | 0 | -270M | -1.58B | 2.08B | 1.47B | -76M | -1.32B | 1.01B | 390M |
| Exchange Rate Effect | -32M | -111M | -299M | -152M | 0 | 0 | 0 | 0 | 0 | 18M | 0 | 0 | 0 | 0 | -161M | 94M | -59M | 15M | 136M | -209M | -616M | 3.49B | 0 | 4M | 23M | -37M | -36M | 0 | 0 | 0 | 0 |
| Cash at Beginning | 720M | 233M | 380M | 917M | 394M | 89M | 70M | 152M | 1.13B | 96M | 161M | 132M | 146M | 170M | 1.63B | 1.46B | 1.87B | 4.03B | 1.42B | 1.98B | 2.69B | 0 | 0 | 2.47B | 4.05B | 1.97B | 508M | 584M | 1.91B | 897M | 507M |
| Cash at End | 771M | 158M | 233M | 380M | 917M | 394M | 89M | 70M | 152M | 1.13B | 96M | 161M | 132M | 146M | 170M | 1.63B | 1.46B | 1.87B | 4.03B | 1.42B | 1.98B | 2.69B | 73M | 2.2B | 2.47B | 4.05B | 1.97B | 508M | 584M | 1.91B | 897M |
| Free Cash Flow | -643M | -715M | -693M | -2.05B | -2.56B | -5.49B | -4.22B | -5.18B | -1.33B | -247M | -478M | 284M | -658M | -396M | -815M | -902M | -1.13B | -168M | -630M | 295M | 1.06B | 345M | -133M | 2.02B | 737M | 2.04B | -79M | -7.08B | 499M | 897M | 977M |
| FCF Growth % | -0.31% | -3.17% | 66.15% | 20.1% | 53.37% | -30.16% | 18.58% | -289.19% | -439.27% | 48.33% | -268.31% | 143.16% | -66.16% | 51.41% | 9.65% | 20.46% | -575% | 73.33% | -313.56% | -72.09% | 206.38% | 359.4% | -106.59% | 173.95% | -63.89% | 2683.54% | 98.88% | -1518.04% | -44.37% | -8.19% | 564.63% |
| FCF Margin % | -3.28% | -3.7% | -3.94% | -12.53% | -14.88% | -36.86% | -31.09% | -41.99% | -10.52% | -2% | -4.03% | 2.46% | -4.91% | -3.15% | -6.87% | -7.07% | -9.14% | -1.36% | -4.46% | 2.25% | 8.37% | 2.91% | -1.3% | 16.64% | 6.42% | 17.85% | -0.67% | -73.17% | 4.89% | 9.71% | 11.43% |
| FCF / Net Income % | -17.37% | -15.69% | -44.83% | -145.49% | -310.92% | -593.95% | -484.62% | -368.97% | 441.06% | -35.85% | -33.33% | 25.07% | -38.17% | -39.01% | 885.87% | -4100% | -86.7% | -19.79% | -51.85% | 26.87% | 89.5% | 30.34% | -14.52% | 245.92% | 68.43% | 197.2% | 4.07% | -1368.67% | 74.7% | 128.14% | 136.26% |
Wildfire liability and regulatory lag
As reported in quarterly financial statements, EIX consistently maintains a CapEx-to-OCF ratio exceeding 100%, with a peak of 194.1% in 2025Q2, illustrating that the utility is aggressively reinvesting operating cash flow into grid hardening and electrification initiatives to expand its authorized rate base.
The persistent trend of capital expenditures outpacing operating cash flow is a structural feature of EIX's growth strategy rather than a sign of operational distress. Investors should interpret this high reinvestment rate as a necessary commitment to the regulatory compact, which requires continuous infrastructure upgrades to maintain safety certifications and support long-term rate base expansion.
Based on the provided cash flow data, operating cash flow exhibits significant quarterly volatility, ranging from $329 million to $2.5 billion, which suggests that the timing of regulatory balancing account settlements and fuel cost recovery mechanisms creates meaningful noise in the utility's core cash generation profile.
While the decoupling mechanism is intended to stabilize revenue, the actual cash conversion appears sensitive to the timing of regulatory recovery. This volatility warrants caution, as it may mask the underlying ability of the utility to cover fixed obligations during periods of high wildfire-related operational expenditure.
According to recent SEC filings, EIX frequently experiences negative free cash flow, necessitating consistent access to capital markets to fund its massive infrastructure requirements, as evidenced by the $1 billion in long-term debt issuance observed in multiple quarters throughout the 2024-2025 period.
The reliance on external financing to bridge the gap between heavy capital investment and operating cash flow highlights the utility's sensitivity to interest rate environments. If the cost of capital rises or market access tightens, the company's ability to sustain its current rate base growth trajectory may face significant pressure.
Financial data indicates that EIX's OCF-to-dividend coverage ratio has fluctuated wildly, reaching a low of 1.1x in 2024Q2, which suggests that dividend sustainability is tightly linked to the timing of regulatory cash inflows rather than a consistent surplus of free cash flow.
The wide variance in dividend coverage ratios implies that the payout is not supported by excess cash flow but rather by the utility's ability to manage its regulatory balancing accounts. Investors should monitor whether future rate cases provide sufficient cash headroom to maintain the dividend without further increasing the debt burden.
Quick answers to the most common questions about buying EIX stock.
Edison International (EIX) generated $5.80B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Edison International (EIX) reported negative free cash flow of $715.0M in 2025, indicating capital requirements exceeded cash from operations.
Edison International (EIX) spent $6.51B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Edison International (EIX) returned $1.38B to shareholders via cash dividends and spent $1.70B on share repurchases. This shows the company's commitment to returning capital to its equity investors.