Edison International (EIX)

Growth

Revenue 5Y1.50%
Revenue 3Y0.34%
EPS 5Y-11.16%
EPS 3Y37.99%
Dividend 5Y8.18%
Dividend 3Y5.58%

Capital Efficiency

ROIC2.03%
ROE5.89%
ROA1.21%
ROTA1.21%

Capital Structure

Market Cap26.25B
EV57.88B
Cash232M
Current Ratio0.60
Debt/Equity0.77
Net Debt/EBITDA7.63
Show More

Income Statement

Select a metric from the list below to chart it

Dec '85
Dec '92
Dec '99
Dec '06
Dec '13
Dec '20
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
12,581.0
13,413.0
11,524.0
11,869.0
12,320.0
12,657.0
12,347.0
13,578.0
14,905.0
16,535.0
Revenue % Chg.
6.1%
6.6%
-14.1%
3.0%
3.8%
2.7%
-2.4%
10.0%
9.8%
12.2%
Cost of Revenue
8,673.0
8,742.0
7,256.0
7,395.0
7,680.0
8,203.0
7,857.0
8,541.0
9,185.0
10,637.0
Cost of Revenue % Chg.
7.8%
0.8%
-17.0%
1.9%
3.9%
6.8%
-4.2%
8.7%
7.5%
17.6%
Gross Profit
3,908.0
4,671.0
4,268.0
4,474.0
4,640.0
4,454.0
4,490.0
5,037.0
5,720.0
5,898.0
Gross Profit % Chg.
2.3%
19.5%
-8.6%
4.8%
3.7%
-4.0%
0.8%
12.2%
13.6%
3.8%
Gross Profit Margin
31.1%
34.8%
37.0%
37.7%
37.7%
35.2%
36.4%
37.1%
38.4%
35.7%
Gross Profit Margin % Chg.
-3.5%
12.1%
6.3%
1.8%
-0.1%
-6.6%
3.3%
2.0%
3.4%
-7.6%
Selling, General, & Admin Expenses
30.0
-
-
-
-
2,669.0
407.0
1,664.0
1,491.0
1,530.0
Selling, General, & Admin Expenses % Chg.
400.0%
-
-
-
-
-
-84.8%
308.8%
-10.4%
-0.8%
Other Expenses
1,592.0
2,042.0
2,255.0
2,361.0
2,409.0
2,259.0
2,124.0
2,272.0
2,683.0
2,964.0
Other Expenses % Chg.
1.9%
28.3%
10.4%
4.7%
2.0%
-6.2%
-6.0%
7.0%
18.1%
18.8%
Operating Income
1,715.0
2,472.0
2,008.0
2,092.0
1,493.0
-552.0
1,775.0
1,217.0
1,477.0
1,340.0
Operating Income % Chg.
-24.9%
44.1%
-18.8%
4.2%
-28.6%
-
-
-31.4%
21.4%
-18.8%
Operating Income Margin
13.6%
18.4%
17.4%
17.6%
12.1%
-4.4%
14.4%
9.0%
9.9%
8.1%
Operating Income Margin % Chg.
-29.2%
35.2%
-5.5%
1.2%
-31.2%
-
-
-37.7%
10.6%
-27.6%
Total Other Income/Expenses Net
-494.0
-493.0
-440.0
-502.0
-544.0
-537.0
-648.0
-651.0
-688.0
-789.0
Total Other Income/Expenses Net % Chg.
16.5%
0.2%
10.8%
14.1%
8.4%
1.3%
20.7%
0.5%
5.7%
14.2%
Income Before Tax
1,221.0
1,979.0
1,568.0
1,590.0
949.0
-1,089.0
1,127.0
566.0
789.0
551.0
Income Before Tax % Chg.
-34.4%
62.1%
-20.8%
1.4%
-40.3%
-
-
-49.8%
39.4%
-42.5%
Income Before Tax Margin
9.7%
14.8%
13.6%
13.4%
7.7%
-8.6%
9.1%
4.2%
5.3%
3.3%
Income Before Tax Margin % Chg.
-38.1%
52.0%
-7.8%
-1.5%
-42.5%
-
-
-54.3%
27.0%
-48.8%
Income Tax Expense
242.0
443.0
486.0
177.0
281.0
-739.0
-278.0
-305.0
-136.0
-374.0
Income Tax Expense % Chg.
-9.4%
83.1%
9.7%
-63.6%
58.8%
-
62.4%
9.7%
55.4%
-
Net Income
1,015.0
1,724.0
1,133.0
1,434.0
689.0
-302.0
1,405.0
871.0
925.0
925.0
Net Income % Chg.
-
69.9%
-34.3%
26.6%
-52.0%
-
-
-38.0%
6.2%
2.1%
Net Income Margin
8.1%
12.9%
9.8%
12.1%
5.6%
-2.4%
11.4%
6.4%
6.2%
5.6%
Net Income Margin % Chg.
-
59.3%
-23.5%
22.9%
-53.7%
-
-
-43.6%
-3.3%
-9.0%
Weighted Avg. Shares Out
326.0
326.0
326.0
326.0
326.0
326.0
340.0
373.0
380.0
381.0
Weighted Avg. Shares Out % Chg.
-
-
-
-
-
-
4.3%
9.7%
1.9%
0.5%
EPS
2.8
5.0
3.1
4.0
1.7
-0.9
3.8
2.0
2.0
1.9
EPS % Chg.
-
76.2%
-36.8%
28.4%
-57.0%
-
-
-47.6%
1.0%
-5.5%
Weighted Avg. Shares Out Dil
329.0
329.0
329.0
330.0
328.0
326.0
341.0
374.0
380.0
382.3
Weighted Avg. Shares Out Dil % Chg.
-0.3%
-
-
0.3%
-0.6%
-0.6%
4.6%
9.7%
1.6%
0.7%
EPS Diluted
2.8
4.9
3.1
4.0
1.7
-0.9
3.8
2.0
2.0
1.9
EPS Diluted % Chg.
-
75.9%
-36.6%
28.1%
-56.7%
-
-
-47.5%
1.0%
-6.0%
Interest Income
10.0
5.0
4.0
3.0
7.0
24.0
37.0
20.0
3.0
38.0
Interest Income % Chg.
-
-50.0%
-20.0%
-25.0%
133.3%
242.9%
54.2%
-45.9%
-85.0%
-
Interest Expense
544.0
560.0
555.0
581.0
639.0
734.0
841.0
902.0
925.0
1,050.0
Interest Expense % Chg.
4.4%
2.9%
-0.9%
4.7%
10.0%
14.9%
14.6%
7.3%
2.5%
14.1%
EBIT
687.0
1,424.0
1,017.0
1,012.0
317.0
-1,799.0
323.0
-316.0
-133.0
-461.0
EBIT % Chg.
-49.1%
107.3%
-28.6%
-0.5%
-68.7%
-
-
-
57.9%
-
EBIT Margin
5.5%
10.6%
8.8%
8.5%
2.6%
-14.2%
2.6%
-2.3%
-0.9%
-2.8%
EBIT Margin % Chg.
-52.0%
94.4%
-16.9%
-3.4%
-69.8%
-
-
-
61.7%
-
Depreciation & Amortization
1,622.0
1,815.0
2,005.0
2,098.0
2,115.0
1,940.0
1,803.0
2,029.0
2,280.0
2,542.0
Depreciation & Amortization % Chg.
-0.7%
11.9%
10.5%
4.6%
0.8%
-8.3%
-7.1%
12.5%
12.4%
14.2%
EBITDA
2,309.0
3,239.0
3,022.0
3,110.0
2,432.0
141.0
2,126.0
1,713.0
2,147.0
2,081.0
EBITDA % Chg.
-22.6%
40.3%
-6.7%
2.9%
-21.8%
-94.2%
1407.8%
-19.4%
25.3%
-8.1%
EBITDA Margin
18.4%
24.1%
26.2%
26.2%
19.7%
1.1%
17.2%
12.6%
14.4%
12.6%
EBITDA Margin % Chg.
-27.0%
31.6%
8.6%
-0.1%
-24.7%
-94.4%
1445.7%
-26.7%
14.2%
-18.1%