Edison International logo EIX - Edison International

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 19
HOLD 14
SELL 4
STRONG
SELL 0
| PRICE TARGET: $74.17 DETAILS
HIGH: $79.00
LOW: $62.00
MEDIAN: $77.50
CONSENSUS: $74.17
UPSIDE: 4.20%
Annual Quarterly
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
Revenue
Revenue 19,317 17,599 16,338 17,220 14,905 13,578 12,347 12,657 12,320 11,869 11,524 13,413 12,581 11,862 12,760 12,409 12,333 14,112 13,113 12,622 11,852 10,199 12,135 11,488 11,436 11,717 9,670 10,208 9,235 8,545 8,405 8,345 7,821
Cost of Revenue 8,146 10,381 9,624 11,099 9,185 8,541 7,857 8,203 7,680 7,395 7,256 8,742 8,673 8,043 4,155 4,102 4,268 5,992 4,999 5,166 4,432 3,761 4,124 3,202 4,898 5,963 3,854 5,111 3,928 3,474 3,276 3,459 0
Gross Profit 11,171 7,218 6,714 6,121 5,720 5,037 4,490 4,454 4,640 4,474 4,268 4,671 3,908 3,819 8,605 8,307 8,065 8,120 8,114 7,456 7,420 6,438 8,011 8,286 6,538 5,754 5,816 5,097 5,307 5,071 5,129 4,886 7,821
Operating Expenses
R&D Expenses 463 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
SG&A Expenses 1,796 798 880 1,527 1,491 1,664 407 2,669 0 0 0 0 30 6 0 7 0 0 0 25 435 (201) 1,138 1,502 0 0 0 0 0 0 0 0 0
Other Expenses 1,819 3,490 3,207 3,111 2,752 2,156 2,308 2,337 3,147 2,382 2,260 2,199 2,472 1,824 1,453 1,269 6,695 5,557 5,487 4,947 4,762 5,539 4,448 3,953 4,116 4,532 4,389 3,786 3,683 3,256 2,994 3,051 0
Operating Expenses 4,078 4,288 4,087 4,638 4,243 3,820 2,715 5,006 3,147 2,382 2,260 2,199 2,502 1,830 1,453 1,276 6,695 5,557 5,487 4,972 5,197 5,338 5,586 5,455 4,116 4,532 4,389 3,786 3,683 3,256 2,994 3,051 0
Operating Income
Operating Income 7,093 2,930 2,627 1,483 1,477 1,217 1,775 (552) 1,456 2,062 2,008 2,472 1,715 2,285 2,061 1,819 1,398 2,563 2,271 2,341 2,223 1,100 1,455 2,126 2,048 201 1,051 1,311 1,624 1,815 2,135 1,835 7,821
Interest Expense 1,539 1,869 1,612 1,169 925 902 841 734 639 581 555 560 544 521 808 703 732 700 0 858 818 0 1,226 0 0 1,388 0 0 0 0 0 0 0
Interest Income 184 259 267 90 4 18 38 29 5 3 4 5 10 7 5 10 32 62 0 169 112 0 127 0 0 227 0 0 0 0 0 0 0
Profitability
EBITDA 8,247 6,371 5,848 4,464 4,002 3,489 3,766 1,585 3,703 4,269 4,128 4,354 3,461 4,016 3,580 3,299 3,226 4,063 3,646 3,621 3,391 2,220 2,610 3,269 3,113 2,153 2,958 3,069 3,074 3,084 3,222 2,914 7,821
EBIT 5,473 3,432 3,127 1,831 1,714 1,468 1,968 (355) 1,588 2,171 2,123 2,539 1,765 2,382 2,153 1,919 1,586 2,644 2,271 2,341 2,223 1,100 1,455 2,126 2,048 201 1,051 1,311 1,624 1,815 2,135 1,835 7,821
Income Before Tax 5,750 1,563 1,515 662 789 566 1,127 (1,089) 949 1,590 1,568 1,979 1,221 1,861 (264) 1,657 854 1,811 1,592 1,665 1,565 134 992 1,526 4,049 (2,992) 917 1,123.2 1,237 1,280 1,267 1,162 0
Income Tax Expense 1,291 17 108 (162) (136) (305) (278) (739) 281 177 486 443 242 267 (288) 354 (98) 596 492 582 457 (92) 213 391 1,647 (1,049) 294 455 537 563 528 481 (639)
Net Income 4,557 1,546 1,407 824 925 871 1,405 (302) 689 1,434 1,133 1,724 1,015 (92) 22 1,308 849 1,215 1,098 1,181 1,137 916 821 1,077 1,035 (1,943) 517 668 700 717 739 681 639
Per Share Data
EPS (Basic) 11.58 3.33 3.13 1.61 2.00 1.98 3.78 -0.93 1.73 4.02 3.13 4.95 2.81 -0.28 -0.11 3.84 2.59 3.69 3.33 3.57 3.47 2.81 2.52 3.31 3.18 -5.83 1.79 1.86 1.75 1.64 1.66 1.52 1.43
EPS (Diluted) 11.55 3.31 3.11 1.60 2.00 1.98 3.77 -0.93 1.72 3.97 3.10 4.89 2.78 -0.28 -0.11 3.82 2.58 3.68 3.31 3.57 3.43 2.77 2.50 3.28 3.17 -5.83 1.79 1.84 1.73 1.63 1.65 1.52 1.42
Shares Outstanding 385 386 383 381 380 373 340 326 326 326 326 326 326 326 326 326 326 326 326 330.8 326 326 326 326 326 333 348 359 400 437.2 445.2 448.0 446.9
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2009 2008 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
Current Assets
Cash & Cash Equivalents 158 193 345 914 390 87 68 144 1,091 96 1,673 3,916 2,688 1,988 2,468 3,991 1,973 508 584 1,907 897 507 534
Short-Term Investments 0 0 0 0 0 0 0 0 0 0 0 7 0 0 0 0 0 0 0 0 0 0 0
Net Receivables 2,701 3,017 2,758 2,336 2,192 2,427 1,394 1,403 1,153 1,084 1,364 1,334 1,166 1,119 1,548 1,710 1,476 1,378 1,316 1,077 1,095 1,055 975
Inventory 535 538 527 474 420 405 364 282 242 239 533 553 304 344 349 327 430 440 167 191 226 266 246
Other Current Assets 4,173 3,304 3,069 3,098 2,231 1,859 1,520 1,382 1,010 601 827 1,108 1,218 899 1,087 1,472 1,787 344 1,062 422 354 603 379
Total Current Assets 7,686 7,155 6,811 7,070 5,491 5,061 3,560 3,359 3,729 2,123 4,430 7,353 5,449 5,049 5,458 7,500 5,666 2,670 3,129 3,597 2,572 2,431 2,134
Non-Current Assets
Property, Plant & Equipment 64,489 60,434 57,305 54,928 52,632 48,927 44,978 41,348 39,050 37,000 27,113 24,343 13,475 12,587 8,247 8,013 7,819 7,331 7,254 10,939 11,703 12,148 12,417
Goodwill 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Intangible Assets 0 0 0 0 0 0 0 0 0 0 0 0 0 1,119 1,548 1,710 0 0 0 0 0 0 0
Long-Term Investments 4,983 4,343 4,227 4,003 4,921 4,886 4,626 4,183 4,513 4,325 3,607 5,309 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Assets 16,868 13,647 13,415 12,040 11,701 10,498 11,218 7,825 5,288 7,871 6,294 7,610 10,423 20,244 15,112 20,628 21,615 26,227 14,677 10,565 10,284 9,367 7,839
Total Non-Current Assets 86,340 78,424 74,947 70,971 69,254 64,311 60,822 53,356 48,851 49,196 37,014 37,262 27,820 29,913 27,826 29,274 29,434 33,559 21,569 21,504 21,987 21,515 20,256
Total Assets 94,026 85,579 81,758 78,041 74,745 69,372 64,382 56,715 52,580 51,319 41,444 44,615 33,269 34,962 33,284 36,774 35,100 36,229 24,698 25,101 24,559 23,946 22,390
Current Liabilities
Account Payables 2,344 2,000 1,983 2,359 2,002 1,980 1,752 1,511 1,503 1,342 1,347 1,031 749 548 786 3,414 1,228 625 490 441 438 420 413
Short-Term Debt 4,438 3,047 3,774 4,629 3,431 3,427 1,029 799 2,874 2,288 686 2,541 1,138 2,331 2,839 4,049 6,180 3,515 1,485 1,198 989 750 1,077
Deferred Revenue 0 0 177 167 193 243 302 299 281 269 238 3,349 0 571 0 0 (2,788) 0 0 0 0 0 0
Other Current Liabilities 3,754 2,846 2,154 2,686 2,401 4,412 2,360 2,786 2,387 1,963 1,358 2,120 0 0 0 0 0 0 0 0 0 0 0
Total Current Liabilities 10,536 8,439 8,598 10,347 8,609 10,277 5,523 5,395 7,068 5,912 3,787 6,697 4,037 6,167 6,654 9,857 10,800 6,842 4,286 3,728 3,438 3,284 3,157
Non-Current Liabilities
Long-Term Debt 37,111 33,534 30,316 27,025 24,170 19,632 17,864 14,632 11,642 10,175 10,437 10,950 9,678 9,220 11,578 12,674 12,150 13,392 8,008 8,871 7,475 7,195 6,347
Deferred Tax Liabilities 9,114 7,180 6,672 6,149 5,740 5,368 5,078 4,576 4,567 8,327 4,436 5,826 5,371 6,116 6,009 6,539 5,511 5,982 4,862 4,436 4,655 4,744 4,491
Other Non-Current Liabilities 16,965 17,630 17,127 16,062 17,087 17,273 19,808 19,460 15,437 12,718 11,659 10,296 (15,049) (14,703) (17,844) (19,213) (17,661) (19,374) (12,870) (13,307) (12,130) (11,952) (10,838)
Total Non-Current Liabilities 64,231 59,400 55,216 50,172 48,347 43,146 43,363 38,668 31,646 31,220 26,651 27,494 23,054 23,283 22,064 23,516 21,751 24,047 15,184 15,662 14,440 14,018 12,730
Total Liabilities 74,767 67,839 63,814 60,519 56,956 53,423 48,886 44,063 38,714 37,132 30,438 33,906 26,778 28,933 27,064 31,824 31,152 29,350 19,048 18,956 16,746 16,247 14,923
Stockholders' Equity
Common Stock 6,362 6,353 6,338 6,200 6,071 5,962 4,990 2,545 2,526 2,505 2,304 0 0 0 0 0 0 2,090 2,109 2,261 2,547 2,660 2,692
Retained Earnings 10,714 7,567 7,499 7,454 7,894 8,155 8,382 7,964 9,188 9,544 7,500 7,078 4,078 3,466 2,711 1,634 599 3,079 2,906 3,176 3,753 3,700 3,452
Accumulated Other Comprehensive Income 6 0 (9) (11) (54) (69) (69) (50) (43) (53) 37 167 (4) (53) (247) (328) (139) 42 84 90 97 (8,569) (7,710)
Total Stockholders' Equity 17,579 15,565 15,501 15,621 15,888 14,048 13,303 10,459 11,671 11,996 9,841 10,424 6,178 5,512 5,795 4,605 3,930 6,870 5,634 6,136 7,106 7,069 6,865
Total Liabilities & Equity 94,026 85,579 81,758 78,041 74,745 69,372 64,382 56,715 52,580 51,319 41,444 44,615 33,269 34,962 33,284 36,774 35,100 36,229 24,698 25,101 24,559 23,946 22,390
Debt Metrics
Total Debt 42,590 37,761 35,311 33,096 29,533 24,147 19,586 15,431 14,516 12,463 11,123 13,267 10,816 14,042 14,405 16,723 18,330 16,906 9,493 10,069 8,464 7,945 7,424
Net Debt 42,432 37,568 34,966 32,182 29,143 24,060 19,518 15,287 13,425 12,367 9,226 9,575 8,128 9,563 11,949 12,732 16,357 16,399 8,909 8,162 7,567 7,438 6,890
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
Operating Activities
Net Income 4,701 1,371 1,284 717 819 739 1,284 (457) 565 1,299 1,108 232 770 1,135 2,402 (1,943) 623 668.2 700 717 739 681
Depreciation & Amortization 3,237 2,939 2,721 2,633 2,288 2,029 1,803 1,940 2,115 2,098 1,061 1,120 0 0 0 0 0 0 0 0 0 0
Stock-Based Compensation 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Change in Working Capital (3,365) 749 (674) (52) (3,500) (1,051) (932) 2,214 (172) (3) (47) (728) 700 (1,989) 1,262 1,109 796 (149) 87 213 443 333
Other Non-Cash Items 19 (54) (38) 95 361 (158) (2,178) 7 591 (328) (69) 419 1,643 3,021 (2,598) 3,329 169 594.8 1,232 1,176 1,121 1,020
Operating Cash Flow 5,800 5,014 3,401 3,216 11 1,263 (307) 3,177 3,597 3,256 2,213 1,600 3,307 2,327 2,974 1,409 2,113 1,462 2,134 2,197 2,131 2,050
Investing Activities
Capital Expenditure (6,515) (5,707) (5,448) (5,778) (5,505) (5,484) (4,877) (4,509) (3,844) (3,734) (1,868) (1,733) (1,288) (1,590) (933) (1,488) (9,189) (963) (783) (744) (1,984) (1,137)
Acquisitions 0 0 0 0 5,505 5,484 4,877 78 (88) 0 10 (285) 0 0 0 (47) 0 0 0 0 0 0
Purchases of Investments (6,098) (4,898) (4,417) (4,054) (3,705) (5,730) (4,283) (4,231) (5,042) (3,033) (183) (120) 0 0 0 1,727 0 0 0 0 0 0
Sales/Maturities of Investments 6,219 5,019 4,597 4,177 3,961 6,059 4,389 4,340 5,239 3,212 140 33 0 0 0 58 0 0 0 0 0 0
Other Investing Activities 59 50 35 81 (5,407) (5,300) (4,784) 83 120 139 126 2,745 (287) 261 1,634 (915) (921) (98) (454) (476) (161) (256)
Investing Cash Flow (6,335) (5,536) (5,233) (5,574) (5,151) (4,971) (4,678) (4,239) (3,586) (3,416) (1,777) 687 (1,575) (1,329) 701 (665) (10,110) (1,061) (1,237) (1,220) (2,145) (1,393)
Financing Activities
Net Debt Issuance 3,765 2,462 2,394 4,026 4,520 4,146 3,442 972 2,032 788 (1,105) (790) (2,088) (2,577) (298) 1,639 7,299 (579) 1,808 (262) 490 (52)
Stock Repurchased (1,696) (856) (289) 0 0 (308) 0 0 (475) (125) (148) (109) (30) (100) (164) (511) (92) (788) (1,273) (344) (145) 0
Dividends Paid (1,378) (1,286) (1,220) (1,149) (1,023) (928) (810) (788) (707) (626) (500) (407) (42) (37) 0 (371) (373) (374) (408) (440) (447) (549)
Other Financing Activities (120) 9 0 (9) (61) (95) (178) (128) (520) (236) (331) (146) 42 113 (1,199) 0 1,087 17 (14) 45 31 (31)
Financing Cash Flow 571 674 1,447 2,881 5,445 3,727 4,903 82 1,007 95 (1,234) (1,258) (2,006) (2,601) (1,557) 757 7,921 (1,724) 113 (587) (13) (544)
Cash Position
Net Change in Cash (75) (147) (537) 523 305 19 (82) (980) 1,036 (65) 2,692 0 (270) (1,580) 2,081 1,465 (76) (1,323) 1,010 390 (27) 113
Cash at Beginning 233 380 917 394 89 70 152 1,132 96 161 0 0 2,468 4,054 1,973 508 584 1,907 897 507 534 421
Cash at End 158 233 380 917 394 89 70 152 1,132 96 2,692 73 2,198 2,474 4,054 1,973 508 584 1,907 897 507 534
Free Cash Flow (715) (693) (2,047) (2,562) (5,494) (4,221) (5,184) (1,332) (247) (478) 345 (133) 2,019 737 2,041 (79) (7,076) 499 1,351 1,453 147 913
Key Metrics 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
Income Statement
Revenue 19,317 17,599 16,338 17,220 14,905 13,578 12,347 12,657 12,320 11,869 11,524 13,413 12,581 11,862 12,760 12,409 12,333 14,112 13,113 12,622 11,852 10,199 12,135 11,488 11,436 11,717 9,670 10,208 9,235 8,545 8,405 8,345 7,821
Gross Profit 11,171 7,218 6,714 6,121 5,720 5,037 4,490 4,454 4,640 4,474 4,268 4,671 3,908 3,819 8,605 8,307 8,065 8,120 8,114 7,456 7,420 6,438 8,011 8,286 6,538 5,754 5,816 5,097 5,307 5,071 5,129 4,886 7,821
Operating Income 7,093 2,930 2,627 1,483 1,477 1,217 1,775 (552) 1,456 2,062 2,008 2,472 1,715 2,285 2,061 1,819 1,398 2,563 2,271 2,341 2,223 1,100 1,455 2,126 2,048 201 1,051 1,311 1,624 1,815 2,135 1,835 7,821
Net Income 4,557 1,546 1,407 824 925 871 1,405 (302) 689 1,434 1,133 1,724 1,015 (92) 22 1,308 849 1,215 1,098 1,181 1,137 916 821 1,077 1,035 (1,943) 517 668 700 717 739 681 639
EPS (Diluted) 11.55 3.31 3.11 1.60 2.00 1.98 3.77 -0.93 1.72 3.97 3.10 4.89 2.78 -0.28 -0.11 3.82 2.58 3.68 3.31 3.57 3.43 2.77 2.50 3.28 3.17 -5.83 1.79 1.84 1.73 1.63 1.65 1.52 1.42
Balance Sheet
Cash & Equivalents 158 193 345 914 390 87 68 144 1,091 96 1,673 3,916 2,688 1,988 2,468 3,991 1,973 508 584 1,907 897 507 534
Total Assets 94,026 85,579 81,758 78,041 74,745 69,372 64,382 56,715 52,580 51,319 41,444 44,615 33,269 34,962 33,284 36,774 35,100 36,229 24,698 25,101 24,559 23,946 22,390
Total Debt 42,590 37,761 35,311 33,096 29,533 24,147 19,586 15,431 14,516 12,463 11,123 13,267 10,816 14,042 14,405 16,723 18,330 16,906 9,493 10,069 8,464 7,945 7,424
Stockholders' Equity 17,579 15,565 15,501 15,621 15,888 14,048 13,303 10,459 11,671 11,996 9,841 10,424 6,178 5,512 5,795 4,605 3,930 6,870 5,634 6,136 7,106 7,069 6,865
Cash Flow
Operating Cash Flow 5,800 5,014 3,401 3,216 11 1,263 (307) 3,177 3,597 3,256 2,213 1,600 3,307 2,327 2,974 1,409 2,113 1,462 2,134 2,197 2,131 2,050
Capital Expenditure (6,515) (5,707) (5,448) (5,778) (5,505) (5,484) (4,877) (4,509) (3,844) (3,734) (1,868) (1,733) (1,288) (1,590) (933) (1,488) (9,189) (963) (783) (744) (1,984) (1,137)
Free Cash Flow (715) (693) (2,047) (2,562) (5,494) (4,221) (5,184) (1,332) (247) (478) 345 (133) 2,019 737 2,041 (79) (7,076) 499 1,351 1,453 147 913