EIX
Edison International
$56.13
+$1.41(+2.58%)
85
Overall
100
Value
70
Tech
--
Quality
Market Cap
$21.14B
Volume
3.53M
52W Range
$47.73 - $88.77
Target Price
$66.46
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $11.5B | $11.9B | $12.3B | $12.7B | $12.3B | $13.6B | $14.9B | $17.2B | $16.3B | $17.6B | ||
| Total Revenue | $11.5B | $11.9B | $12.3B | $12.7B | $12.3B | $13.6B | $14.9B | $17.2B | $16.3B | $17.6B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-7.3B | $-7.4B | $-7.7B | $-8.2B | $-7.9B | $-8.5B | $9.2B | $4.7B | $4.1B | $10.4B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $4.3B | $4.4B | $4.6B | $4.5B | $4.5B | $5.0B | $5.7B | $12.5B | $12.2B | $7.2B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-2.3B | $-2.3B | $-2.3B | $-4.9B | $-2.5B | $-4.1B | $71.0M | $49.0M | $1.0M | -- | ||
| Selling, General & Administrative | -- | -- | -- | $-2.7B | $-407.0M | $-1.7B | -- | -- | -- | -- | ||
| General & Administrative Expenses | -- | -- | -- | $-2.7B | $-407.0M | $-1.7B | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-1.9B | $-2.0B | $-2.0B | $-1.9B | $-1.7B | $-2.0B | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-1.9B | $2.0B | $-2.0B | $-1.9B | $-1.7B | $-2.0B | $34.0M | $37.0M | $39.0M | $41.0M | ||
| Other Operating Expenses | -- | $74.0M | $96.0M | $111.0M | $106.0M | $133.0M | $71.0M | $49.0M | $1.0M | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $2.0B | $2.2B | $2.3B | $-474.0M | $2.0B | $968.0M | $1.5B | $1.5B | $2.6B | $2.9B | ||
| EBITDA | $7.4B | $6.5B | $15.3B | $5.3B | $7.2B | $3.5B | $4.0B | $4.5B | $5.6B | $6.4B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $555.0M | $581.0M | $639.0M | $734.0M | $841.0M | $902.0M | $925.0M | $1.2B | $1.6B | $1.9B | ||
| Intinc | $4.0M | $3.0M | $7.0M | $24.0M | $37.0M | $20.0M | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-551.0M | $-578.0M | $-632.0M | $-710.0M | $-804.0M | $-882.0M | $-925.0M | $-1.2B | $-1.6B | $-1.9B | ||
| Other Income/Expense | $-106.0M | $-11.0M | $700.0M | $-95.0M | $28.0M | $-480.0M | $1.0B | $1.1B | $167.0M | $150.0M | ||
| Other Special Charges | $115.0M | $79.0M | $132.0M | $-2.5B | $-62.0M | $-1.1B | $-1.0B | $-965.0M | $-167.0M | $-150.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | $-108.0M | $-18.0M | $696.0M | $-62.0M | $44.0M | $-394.0M | -- | $54.0M | $1.0M | $-3.3B | ||
| Impairment of Capital Assets | -- | -- | $-738.0M | $78.0M | $-184.0M | $116.0M | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $8.6B | $7.1B | $9.6B | $-151.0M | $2.1B | $1.5B | $1.7B | $1.6B | $2.9B | $3.4B | ||
| Pre-Tax Income | $1.6B | $1.6B | $949.0M | $-1.1B | $1.1B | $566.0M | $952.0M | $662.0M | $1.5B | $1.6B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $486.0M | $177.0M | $281.0M | $-739.0M | $-278.0M | $-305.0M | $-136.0M | $-162.0M | $108.0M | $17.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $1.0B | $1.4B | $1.0B | $-423.0M | $1.3B | $871.0M | $925.0M | $612.0M | $1.2B | $1.5B | ||
| Net Income (Continuing Operations) | $1.0B | $1.4B | $1.0B | $-423.0M | $1.3B | $810.0M | $829.0M | $612.0M | $1.2B | $1.5B | ||
| Net Income (Discontinued Operations) | $1.0B | $1.4B | $1.0B | $-423.0M | $1.3B | $871.0M | $925.0M | $612.0M | $1.2B | $1.5B | ||
| Net Income (Common Stockholders) | $1.0B | $1.3B | $565.0M | $-423.0M | $1.3B | $739.0M | $759.0M | $612.0M | $1.2B | $1.3B | ||
| Normalized Income | $1.1B | $1.1B | $-79.2M | $-1.6B | $805.0M | -- | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $3.0B | $4.9B | $3.6B | $3.6B | $3.9B | $-12.6B | $3.7B | $4.8B | $4.1B | $10.4B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $326.0M | $326.0M | $326.0M | $326.0M | $340.0M | $373.0M | $380.0M | $381.0M | $383.0M | $386.0M | ||
| Average Shares Outstanding (Diluted) | $329.0M | $330.0M | $328.0M | $326.0M | $341.0M | $374.0M | $380.0M | $383.0M | $385.0M | $388.0M | ||
| Shares Outstanding | $760.7M | $760.7M | $760.7M | $760.7M | $797458.2B | $814.2M | $815.6M | $817.5M | $819.4M | $819.9M | ||
| Basic EPS | $3.13 | $4.02 | $1.73 | $-1.3 | $3.78 | $3.96 | $2 | $1.61 | $3.12 | $3.33 | ||
| Basic EPS (Continuing Operations) | $3.02 | $3.99 | $1.73 | $-1.4 | $3.78 | $1.98 | $2 | $1.61 | $3.12 | $3.33 | ||
| Diluted EPS | $3.1 | $3.97 | $1.72 | $-1.3 | $3.77 | $1.98 | $2 | $1.6 | $3.11 | $3.31 | ||
| Diluted EPS (Continuing Operations) | $2.99 | $3.94 | $1.72 | $-1.4 | $3.77 | $1.98 | $2 | $1.6 | $3.11 | $3.31 | ||
| Dividend Per Share | $1.73 | $1.98 | $2.23 | $2.43 | $2.48 | $2.58 | $2.69 | $2.838 | $2.993 | $3.17 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | -- | -- | -- | -- | -- | -- | $60.0M | $105.0M | $87.0M | $87.0M | ||
| Basic Discontinuous Operations | $0.11 | $0.03 | -- | $0.10 | -- | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | $0.11 | $0.03 | -- | $0.10 | -- | -- | -- | -- | -- | -- | ||
| Excise Taxes | -- | -- | -- | -- | -- | -- | -- | -- | $123.0M | -- | ||
| Fuel And Purchase Power | $-4.3B | $-4.5B | $-4.9B | $-5.4B | $-4.8B | $-4.9B | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | -- | -- | -- | $133.0M | -- | -- | -- | -- | ||
| Insurance And Claims | -- | -- | -- | $-2.7B | $-407.0M | $-1.7B | -- | -- | -- | -- | ||
| Minority Interests | $16.0M | $9.0M | $21.0M | $14.0M | -- | -- | $-106.0M | -- | -- | -- | ||
| Net Income Discontinuous Operations | $35.0M | $12.0M | -- | $34.0M | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | $175.0M | ||
| Operation And Maintenance | -- | -- | -- | -- | -- | -- | $3.6B | $4.7B | $4.1B | $5.2B | ||
| Other Costof Revenue | $4.3B | $4.5B | $4.9B | -- | -- | -- | -- | -- | $123.0M | -- | ||
| Other Gand A | -- | -- | -- | $-2.7B | $-407.0M | $-1.7B | -- | -- | -- | -- | ||
| Other Taxes | $-336.0M | $-354.0M | $-377.0M | $-395.0M | $-399.0M | $-438.0M | -- | -- | -- | -- | ||
| Other Write Off | -- | -- | -- | -- | -- | -- | -- | $107.0M | -- | -- | ||
| Otherunder Preferred Stock Dividend | $113.0M | $123.0M | $124.0M | $121.0M | $121.0M | $132.0M | $60.0M | $105.0M | $87.0M | $87.0M | ||
| Preferred Stock Dividends | $113.0M | $123.0M | $124.0M | $121.0M | $121.0M | $132.0M | $60.0M | $105.0M | $87.0M | $87.0M | ||
| Othspecchg | $113.0M | $39.0M | $42.0M | $140.0M | $140.0M | $145.0M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | EIX | $56.13 | +2.6% | 3.53M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |