Edison International (EIX) Financials

EPS

Hollow marker is the consensus estimate; filled is the reported figure, colored by beat or miss.

Revenue

Outlined bar is the consensus estimate; solid is reported.

Results

Periods without a consensus estimate or a reported figure show a dash.

Period	EPS estimate	EPS actual	EPS surprise %	Revenue estimate	Revenue actual	Revenue surprise %
Q3 26	$1.21	$1.54	+27.3%	—	—	—
Q2 26	$1.32	$1.42	+7.6%	—	—	—
Q1 26	$1.45	$1.87	+29.0%	—	—	—
Q4 25	$2.18	$2.34	+7.3%	—	—	—
Q3 25	$0.88	$0.97	+10.2%	—	—	—
Q2 25	$1.21	$1.37	+13.2%	—	—	—
Q1 25	$1.1	$1.05	-4.5%	—	—	—
Q4 24	$1.39	$1.51	+8.6%	—	—	—
Q3 24	$1.07	$1.22	+14.0%	—	—	—
Q2 24	$1.11	$1.14	+2.7%	—	—	—
Q1 24	$1.15	$1.28	+11.3%	—	—	—
Q4 23	$1.46	$1.38	-5.5%	—	—	—
Q3 23	$0.96	$1.01	+5.2%	—	—	—
Q2 23	$0.96	$1.09	+13.5%	—	—	—
Q1 23	$1.1	$1.15	+4.5%	—	—	—
Q4 22	$1.52	$1.48	-2.6%	—	—	—

EPS

Reported per-share earnings by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.

Revenue

Reported revenue by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.

Results

Periods without a consensus estimate or a reported figure show a dash.

Period	EPS estimate	EPS actual	EPS surprise %	Revenue estimate	Revenue actual	Revenue surprise %
FY25	—	$11.6	—	—	$19.3B	—
FY24	—	$3.33	—	—	$17.6B	—
FY23	—	$3.12	—	—	$16.3B	—
FY22	—	$1.61	—	—	$17.2B

Total revenue

Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.

Period	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Revenue	$11.9B	$12.3B	$12.7B	$12.3B	$13.6B	$14.9B	$17.2B	$16.3B	$17.6B	$19.3B
YoY change	+2.99%	+3.8%	+2.74%	-2.45%	+9.97%	+9.77%	+15.5%	-5.12%	+7.72%	+9.76%

Revenue and profits

Revenue, gross profit, operating income, and net income per period.

Condensed income statement

Click a row to chart it; unreported figures show a dash.

Period	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Revenue	11.9B	12.3B	12.7B	12.3B	13.6B	14.9B	17.2B	16.3B	17.6B	19.3B
Cost of revenue	7.4B	7.7B	8.2B	7.9B	8.5B	9.2B	11.1B	9.6B	10.4B	10B
Gross profit	4.4B	4.6B	4.5B	4.5B	5B	5.7B	6.1B	6.7B	7.2B	9.3B
Gross margin	37.4%	37.4%	35.2%	36.4%	37.1%	38.4%	35.5%	41.1%	41%	48.1%
Research & development	—	—	—	—	—	—	—	—	—	—
Selling, general & administrative	0	0	2.7B	407M	1.7B	1.5B	1.5B	880M	798M	144M
Operating expenses	-74M	-9M	2.7B	402M	1.5B	1.5B	1.5B	880M	798M	144M
Operating income	2.1B	2.2B	-474M	2B	968M	1.5B	1.5B	2.6B	2.9B	5.2B
Operating margin	17.5%	17.8%	-3.74%	15.8%	7.13%	10.4%	8.9%	16.1%	16.6%	27.1%
Non-operating income, net	85M	-611M	90M	-24M	482M	164M	209M	232M	243M	2.1B
Pretax income	1.6B	949M	-1.1B	1.1B	566M	789M	662M	1.5B	1.6B	6B
Income tax	177M	281M	-739M	-278M	-305M	-136M	-162M	108M	17M	1.3B
Net income	1.4B	668M	-316M	1.4B	871M	925M	824M	1.4B	1.5B	4.7B
Net margin	12%	5.42%	-2.5%	11.4%	6.41%	6.21%	4.79%	8.61%	8.78%	24.3%
EBITDA	4.2B	4.4B	1.6B	3.8B	3.1B	4B	4.4B	5.7B	6.2B	8.7B
EPS	4.02	1.73	-1.3	3.78	1.98	2	1.61	3.12	3.33	11.6
Diluted EPS	3.97	1.72	-1.3	3.77	1.98	2	1.6	3.11	3.31	11.6

Revenue and profits

Revenue, gross profit, operating income, and net income per period.

Condensed income statement

Click a row to chart it; unreported figures show a dash.

Period	Q3 23	Q4 23	Q1 24	Q2 24	Q3 24	Q4 24	Q1 25	Q2 25	Q3 25	Q4 25	Q1 26	Q2 26
Revenue	4.7B	3.7B	4.1B	4.3B	5.2B	4B	3.8B	4.5B	5.8B	5.2B	4.1B	4.4B
Cost of revenue	2.9B	2B	2.3B	2.5B	3.3B	2.2B	2B	2.7B	2.9B	2.4B	2B	2.2B
Gross profit	1.8B	1.7B	1.8B	1.8B	1.9B	1.7B	1.8B	1.8B	2.9B	2.8B	2.1B	2.1B
Gross margin	39%	47%	43%	41.9%	36.7%	43.6%	46.7%	39.8%	50%	54.2%	51.6%	49.3%
Research & development	—	—	—	—	—	—	—	—	—	—	—	—
Selling, general & administrative	536M	143M	651M	37M	37M	73M	-1.3B	36M	331M	1B	35M	54M
Operating expenses	536M	143M	651M	37M	37M	73M	-1.3B	37M	331M	1B	35M	52M
Operating income	492M	792M	245M	900M	995M	790M	2.1B	775M	1.5B	802M	1.1B	1.1B
Operating margin	10.5%	21.4%	6.01%	20.8%	19.1%	19.8%	56.2%	17.1%	26.4%	15.4%	26%	25.1%
Non-operating income, net	60M	54M	71M	75M	62M	35M	54M	74M	-23M	2B	86M	54M
Pretax income	189M	488M	-61M	568M	645M	411M	1.9B	384M	1.1B	2.6B	671M	675M
Income tax	-23M	67M	-113M	59M	68M	3M	448M	-14M	175M	682M	101M	114M
Net income	212M	421M	52M	509M	577M	408M	1.5B	398M	888M	1.9B	570M	561M
Net margin	4.51%	11.4%	1.28%	11.7%	11.1%	10.2%	39.1%	8.76%	15.4%	36.9%	13.9%	12.9%
EBITDA	1.2B	1.6B	1B	1.7B	1.8B	1.6B	3B	1.7B	2.5B	1.7B	2B	2B
EPS	0.4	—	-0.03	1.14	1.33	—	3.73	0.89	2.16	—	1.38	1.39
Diluted EPS	0.4	—	-0.03	1.13	1.32	—	3.73	0.89	2.16	—	1.37	1.38

P/E

Annual history by fiscal year; click a table row below to chart a different metric.

Current values are trailing twelve months where available, otherwise the latest fiscal year; unreported figures show a dash.

Key stats

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Market cap	23.5B	20.6B	18.5B	25.6B	23.4B	25.9B	24.2B	27.4B	30.8B	23.1B	21.4B
Enterprise value	35.8B	34B	33.8B	45.2B	47.5B	55.1B	56.4B	62.3B	68.4B	64.5B	66.2B
Shares outstanding	326M	326M	326M	340M	373M	380M	381M	383M	386M	385M	385M

Valuation

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
P/E	16.5	30.9	—	18.2	26.9	28	29.4	19.5	19.9	4.92	5.74
P/S	1.98	1.67	1.46	2.08	1.73	1.74	1.41	1.68	1.75	1.2	1.1
P/B	1.65	1.49	1.46	1.65	1.47	1.46	1.38	1.53	1.74	1.2	1.23
EV/EBITDA	8.5	7.82	21.7	11.7	15.2	13.9	12.9	10.9	11.1	7.38	7.42
EV/Sales	3.02	2.76	2.67	3.66	3.5	3.7	3.28	3.82	3.89	3.34	3.41
Earnings yield	6.07%	3.24%	—	5.48%	3.72%	3.57%	3.4%	5.14%	5.02%	20.3%	17.4%
FCF yield	-2.11%	-1.2%	-7.2%	-19.4%	-17.3%	-21.2%	-10.6%	-7.48%	-2.25%	-3.09%	0.38%
PEG	—	—	—	—	—	—	—	—	—	—	0.1

Profitability

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Gross margin	37.4%	37.4%	35.2%	36.4%	37.1%	38.4%	35.5%	41.1%	41%	48.1%	49.3%
Operating margin	17.5%	17.8%	-3.74%	15.8%	7.13%	10.4%	8.9%	16.1%	16.6%	27.1%	26.9%
Net margin	12%	5.42%	-2.5%	11.4%	6.41%	6.21%	4.79%	8.61%	8.78%	24.3%	19.3%
ROE	10%	4.82%	-2.5%	9.07%	5.46%	5.2%	4.7%	7.84%	8.71%	24.4%	19.7%
ROA	2.78%	1.27%	-0.56%	2.18%	1.26%	1.24%	1.06%	1.72%	1.81%	5%	4.09%
ROIC	6.97%	5.66%	-1.7%	5.58%	2.42%	3.29%	3.08%	4.61%	5.24%	6.78%	5.65%
Return on tangible assets	2.78%	1.27%	-0.56%	2.18%	1.26%	1.24%	1.06%	1.72%	1.81%	5%	4.1%

Financial health

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Current ratio	0.36	0.53	0.62	0.64	0.49	0.64	0.68	0.79	0.85	0.73	0.66
Quick ratio	0.32	0.49	0.57	0.58	0.45	0.59	0.64	0.73	0.78	0.68	0.61
Debt / equity	0.88	1.05	1.22	1.26	1.51	1.66	1.89	1.97	2.13	2.16	2.28
Debt / assets	0.24	0.28	0.27	0.3	0.35	0.4	0.42	0.43	0.44	0.44	0.45
Net debt / EBITDA	2.93	3.08	9.81	5.08	7.71	7.38	7.36	6.14	6.08	4.74	5.36
Interest coverage	3.74	2.49	-0.48	2.34	1.63	1.85	1.57	1.94	1.84	4.89	3.83
Effective tax rate	11.1%	29.6%	0%	0%	0%	0%	0%	7.13%	1.09%	21.5%	21.4%

Per share

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Revenue per share	36.4	37.8	38.8	36.3	36.4	39.2	45.2	42.7	45.6	50.2	50.4
EPS (basic)	4.02	1.73	-1.3	3.78	1.98	2	1.61	3.12	3.33	11.6	11.6
EPS (diluted)	3.97	1.72	-1.3	3.77	1.98	2	1.6	3.11	3.31	11.6	9.7
Book value per share	43.5	42.5	38.8	45.6	42.8	46.8	46	46.9	46	50	45.3
FCF per share	-1.52	-0.76	-4.09	-14.6	-10.9	-14.5	-6.72	-5.34	-1.8	-1.86	-1.01
Cash per share	0.29	3.35	0.44	0.2	0.23	1.03	2.4	0.9	0.5	0.41	0.63
Capex per share	—	—	—	—	—	—	—	—	—	16.9	17.5

Capital allocation

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Capex / revenue	—	—	—	—	—	—	—	—	—	33.7%	34.9%
Capex / operating cash flow	—	—	—	—	—	—	—	—	—	112.3%	106.1%
Payout ratio	43.9%	105.8%	-249.4%	37.1%	166.5%	110.6%	139.4%	86.7%	83.2%	29.3%	35.7%
Dividend yield	2.67%	3.43%	4.26%	2.03%	6.19%	3.94%	4.74%	4.46%	4.17%	5.96%	6.31%

Yield

6.31%

trailing twelve months

Frequency

Quarterly

Last dividend

$0.878

ex-dividend Oct 7, 2026

Payout ratio

36%

of earnings

Dividend growth

1 year

consecutive annual raises

Dividend per share

Split-adjusted payout per share by ex-dividend date.

Recent payouts

Ex-dividend	Amount
Oct 7, 2026	$0.878
Jul 7, 2026	$0.878
Apr 7, 2026	$0.878

Period	Q3 23	Q4 23	Q1 24	Q2 24	Q3 24	Q4 24	Q1 25	Q2 25	Q3 25	Q4 25	Q1 26	Q2 26
Revenue	$4.7B	$3.7B	$4.1B	$4.3B	$5.2B	$4B	$3.8B	$4.5B	$5.8B	$5.2B	$4.1B	$4.4B
YoY change	-10.1%	-7.72%	+2.82%	+9.38%	+10.6%	+7.5%	-6.55%	+4.77%	+10.6%	+30.8%	+7.66%	-4.09%

Assets vs. liabilities & equity

What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.

Condensed balance sheet

Click a row to chart it; unreported figures show a dash.

Period	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Cash & short-term investments	96M	1.1B	144M	68M	87M	390M	914M	345M	193M	158M
Receivables	714M	717M	730M	788M	1.1B	1.4B	1.7B	2B	2.2B	1.5B
Inventory	239M	242M	282M	364M	405M	420M	474M	527M	538M	535M
Total current assets	2.1B	3.7B	3.4B	3.6B	5.1B	5.5B	7.1B	6.8B	7.2B	7.7B
Property, plant & equipment	-5.9B	-5.7B	-5.5B	-4.9B	-4.2B	-5.1B	-5.9B	-5.8B	-7.1B	-6.9B
Goodwill & intangibles	—	—	—	—	—	—	—	—	—	—
Total assets	51.3B	52.6B	56.7B	64.4B	69.4B	74.7B	78B	81.8B	85.6B	94B
Accounts payable	1.3B	1.5B	1.5B	1.8B	2B	2B	2.4B	2B	2B	2.3B
Short-term debt	2.3B	2.9B	799M	1.1B	3.6B	4B	5.1B	3.9B	3.2B	4.4B
Total current liabilities	5.9B	7.1B	5.4B	5.5B	10.3B	8.6B	10.3B	8.6B	8.4B	10.5B
Long-term debt	10.2B	11.6B	14.6B	18.5B	20.5B	25.5B	28B	31.4B	34.6B	37.1B
Total liabilities	37.1B	38.7B	44.1B	48.9B	53.4B	57B	60.5B	63.8B	67.8B	74.8B
Shareholders' equity	14.2B	13.9B	12.7B	15.5B	15.9B	17.8B	17.5B	17.9B	17.7B	19.3B
Total debt	12.5B	14.5B	15.4B	19.6B	24.1B	29.5B	33.1B	35.3B	37.8B	41.5B
Net debt	12.4B	13.4B	15.3B	19.5B	24.1B	29.1B	32.2B	35B	37.6B	41.4B

Assets vs. liabilities & equity

What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.

Condensed balance sheet

Click a row to chart it; unreported figures show a dash.

Period	Q3 23	Q4 23	Q1 24	Q2 24	Q3 24	Q4 24	Q1 25	Q2 25	Q3 25	Q4 25	Q1 26	Q2 26
Cash & short-term investments	446M	345M	992M	465M	200M	193M	1.3B	140M	364M	158M	168M	242M
Receivables	2.4B	2B	1.9B	2B	2.8B	2.2B	1.9B	1.9B	2.3B	1.5B	1.6B	1.8B
Inventory	505M	527M	519M	534M	533M	538M	539M	523M	524M	535M	542M	567M
Total current assets	7.2B	6.8B	7.9B	8.5B	7.4B	7.2B	7.4B	7B	7.7B	7.7B	7.2B	7.3B
Property, plant & equipment	-11.4B	-5.8B	-11.8B	-12.2B	-12.4B	-7.1B	-13.1B	-13.2B	-13.5B	-6.9B	-13.9B	-14.1B
Goodwill & intangibles	—	—	—	—	—	—	—	—	—	—	—	—
Total assets	80.2B	81.8B	83.6B	84.8B	84.7B	85.6B	88.4B	88.8B	90.5B	94B	94.5B	96.2B
Accounts payable	2.1B	2B	1.9B	1.9B	2.2B	2B	2.2B	2B	2.3B	2.3B	2.4B	2.2B
Short-term debt	4.1B	3.9B	3B	3.3B	3.2B	3.2B	3.1B	3.5B	3.9B	4.4B	4.4B	5.4B
Total current liabilities	9B	8.6B	7.9B	8.3B	8.5B	8.4B	7.8B	8B	9.4B	10.5B	9.7B	11.1B
Long-term debt	30.6B	31.4B	33.7B	34.2B	33.4B	34.6B	36.4B	36B	35.5B	37.1B	38.3B	38.1B
Total liabilities	62.6B	63.8B	66B	67B	66.6B	67.8B	69.6B	70B	71.2B	74.8B	75.6B	77.1B
Shareholders' equity	17.6B	17.9B	17.6B	17.9B	18.1B	17.7B	18.8B	18.9B	19.3B	19.3B	18.9B	19.1B
Total debt	34.8B	35.3B	36.7B	37.5B	36.6B	37.8B	39.6B	39.5B	39.4B	41.5B	42.7B	43.5B
Net debt	34.3B	35B	35.7B	37B	36.4B	37.6B	38.2B	39.4B	39.1B	41.4B	42.5B	43.3B

Cash generation and uses

Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.

Condensed cash flow statement

Click a row to chart it; unreported figures show a dash.

Period	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Net income	1.4B	668M	-350M	1.5B	942M	925M	824M	1.4B	1.5B	4.7B
Depreciation & amortization	2.1B	2.1B	1.9B	1.8B	2B	2.3B	2.6B	2.7B	2.9B	3.2B
Stock-based compensation	—	—	—	—	—	—	—	—	—	—
Change in working capital	-14M	-172M	2.2B	-840M	-1.1B	-3.5B	-52M	-674M	749M	-2.8B
Operating cash flow	3.3B	2.9B	3.1B	-250M	1.6B	-60M	3.2B	3.4B	5B	5.8B
Capital expenditure	—	—	—	—	—	—	—	—	—	-6.5B
Investing cash flow	346M	258M	348M	198M	386M	354M	204M	215M	171M	-6.3B
Dividends paid	-626M	-707M	-788M	-521M	-1.4B	-1B	-1.1B	-1.2B	-1.3B	-1.4B
Share repurchases	-125M	-475M	0	0	-308M	0	0	-289M	-856M	-1.7B
Financing cash flow	197M	1.2B	-1.5B	6.2B	4.3B	2.9B	1B	-960M	273M	-5M
Net change in cash	3.8B	4.3B	1.9B	6.2B	6.2B	3.2B	4.4B	2.7B	5.5B	-540M
Free cash flow	-495M	-247M	-1.3B	-5B	-4.1B	-5.5B	-2.6B	-2B	-693M	-715M

Cash generation and uses

Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.

Condensed cash flow statement

Click a row to chart it; unreported figures show a dash.

Period	Q3 23	Q4 23	Q1 24	Q2 24	Q3 24	Q4 24	Q1 25	Q2 25	Q3 25	Q4 25	Q1 26	Q2 26
Net income	212M	421M	52M	509M	577M	408M	1.5B	398M	888M	1.9B	570M	561M
Depreciation & amortization	663M	687M	707M	747M	729M	756M	742M	826M	862M	807M	834M	834M
Stock-based compensation	—	—	—	—	—	—	—	—	—	—	—	—
Change in working capital	988M	-166M	416M	-964M	1.2B	75M	-1.4B	-303M	66M	-1.5B	-30M	-290M
Operating cash flow	1.9B	854M	1B	329M	2.5B	1.2B	1.2B	890M	2.1B	1.6B	1.4B	1.3B
Capital expenditure	—	—	—	—	—	—	—	—	-1.5B	-1.9B	-1.5B	-1.8B
Investing cash flow	36M	118M	3M	27M	84M	57M	34M	66M	-1.5B	-1.8B	-1.6B	-1.8B
Dividends paid	-331M	-282M	-339M	-301M	-344M	-302M	-363M	-318M	-361M	-336M	-351M	-337M
Share repurchases	0	—	-19M	-359M	0	-478M	-29M	0	-3M	-1.7B	-564M	-4M
Financing cash flow	-553M	403M	-24M	1.2B	-2B	1.1B	-313M	292M	165M	-149M	-931M	770M
Net change in cash	1.3B	1.4B	1B	1.5B	533M	2.4B	937M	1.2B	796M	-419M	-1.1B	218M
Free cash flow	554M	-602M	-236M	-1.1B	961M	-326M	-184M	-830M	618M	-319M	-112M	-576M

Date	Ratio
Jun 22, 1993	2:1
Aug 13, 1984	2:1

Edison International Financials

EPS

Revenue

Results

EPS

Revenue

Results

Total revenue

Total revenue

Revenue and profits

Condensed income statement

Revenue and profits

Condensed income statement

P/E

Key stats

Valuation

Profitability

Financial health

Per share

Capital allocation

Dividend per share

Recent payouts

Assets vs. liabilities & equity

Condensed balance sheet

Assets vs. liabilities & equity

Condensed balance sheet

Cash generation and uses

Condensed cash flow statement

Cash generation and uses

Condensed cash flow statement

Split history