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
EIX
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% |