EDISON INTERNATIONAL EIX
Last close
—
Market cap
—
52-week range
— - —
No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.
Valuation FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS11.55
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $19.32B | $17.60B | $16.34B | $17.22B | $14.90B | $13.58B | $12.35B | $12.66B | $12.32B | $11.87B |
| Total operating expenses | $12.22B | $14.67B | $13.71B | $15.74B | $13.43B | $12.36B | $10.57B | $13.21B | $10.86B | $9.81B |
| Operating income | $7.09B | $2.93B | $2.63B | $1.48B | $1.48B | $1.22B | $1.77B | -$552.0M | $1.46B | $2.06B |
| Interest expense | $1.54B | $1.87B | $1.61B | $1.17B | $925.0M | $902.0M | $841.0M | $734.0M | $639.0M | $581.0M |
| Pre-tax income | $5.99B | $1.56B | $1.51B | $662.0M | $789.0M | $566.0M | $1.13B | -$1.09B | $949.0M | $1.60B |
| Income tax | $1.29B | $17.0M | $108.0M | $162.0M | $136.0M | $305.0M | $278.0M | $739.0M | $281.0M | $177.0M |
| Net income | $4.46B | $1.28B | $1.20B | $824.0M | $925.0M | $871.0M | $1.41B | -$423.0M | $565.0M | $1.43B |
| EPS, basic | 11.58 | 3.33 | 3.12 | 1.61 | 2.00 | 1.98 | 3.78 | -1.30 | 1.73 | 4.02 |
| EPS, diluted | 11.55 | 3.31 | 3.11 | 1.60 | 2.00 | 1.98 | 3.77 | -1.30 | 1.72 | 3.97 |
| Shares, diluted (wtd. avg.) | $386.0M | $388.0M | $385.0M | $383.0M | $380.0M | $374.0M | $341.0M | $326.0M | $328.0M | $330.0M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $158.0M | $193.0M | $532.0M | $917.0M | $394.0M | $89.0M | $70.0M | $152.0M | $1.13B | $114.0M |
| Receivables | $1.46B | $2.17B | $2.02B | $1.70B | $1.40B | $1.13B | $788.0M | $730.0M | $717.0M | $714.0M |
| Inventory | $535.0M | $538.0M | $527.0M | $474.0M | $420.0M | $405.0M | $364.0M | $282.0M | $242.0M | $239.0M |
| Total current assets | $7.69B | $7.16B | $6.81B | $7.07B | $5.49B | $5.06B | $3.56B | $3.36B | $3.73B | $2.12B |
| Property, plant and equipment | $63.33B | $59.25B | $56.08B | $53.49B | $50.70B | $47.84B | $44.28B | $41.35B | $39.05B | $37.00B |
| Total assets | $94.03B | $85.58B | $81.76B | $78.04B | $74.75B | $69.37B | $64.38B | $56.72B | $52.58B | $51.32B |
| Accounts payable | $2.34B | $2.00B | $1.98B | $2.36B | $2.00B | $1.98B | $1.75B | $1.51B | $1.50B | $1.34B |
| Short-term debt | $1.93B | $2.05B | $2.70B | $2.61B | $1.08B | $1.03B | $479.0M | $79.0M | $481.0M | $981.0M |
| Total current liabilities | $10.54B | $8.44B | $8.60B | $10.35B | $8.61B | $10.28B | $5.52B | $5.39B | $7.07B | $5.91B |
| Long-term debt | $36.07B | $33.53B | $30.32B | $27.02B | $24.17B | $19.63B | $17.86B | $14.63B | $11.64B | $10.18B |
| Total liabilities | $74.77B | $67.84B | $63.81B | $60.52B | $56.96B | $53.42B | $48.89B | $44.06B | $38.70B | $37.13B |
| Retained earnings | $10.71B | $7.57B | $7.50B | $7.45B | $7.89B | $8.15B | $8.38B | $7.96B | $9.19B | $9.54B |
| Total equity | $17.58B | $15.56B | $17.94B | $17.52B | $17.79B | $15.95B | $15.50B | $12.65B | $13.87B | $14.19B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $5.80B | $5.01B | $3.40B | $3.22B | $11.0M | $1.26B | -$307.0M | $3.18B | $3.60B | $3.25B |
| Depreciation and amortisation | $3.24B | $2.87B | $2.63B | $2.63B | $2.29B | $2.03B | $1.80B | $1.94B | $2.12B | $2.10B |
| Capital expenditure | $6.51B | $5.71B | $5.45B | $5.78B | $5.50B | $5.48B | $4.88B | $4.51B | $3.84B | $3.75B |
| Investing cash flow | -$6.33B | -$5.54B | -$5.23B | -$5.57B | -$5.15B | -$4.97B | -$4.68B | -$4.24B | -$3.59B | -$3.40B |
| Financing cash flow | $571.0M | $674.0M | $1.45B | $2.88B | $5.45B | $3.73B | $4.90B | $82.0M | $1.01B | $95.0M |
| Dividends paid | $1.27B | $1.20B | $1.11B | $1.05B | $988.0M | $928.0M | $810.0M | $788.0M | $707.0M | $626.0M |
| Buybacks | $32.0M | $200.0M | $0 | $0 | — | — | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0000827052-26-000012.
Others in SIC 4911
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| NEE | NEXTERA ENERGY INC | $173.98B | 25.3x | 9.8% |
| CEG | Constellation Energy Corp | $105.92B | 40.4x | 19.5% |
| AEP | AMERICAN ELECTRIC POWER CO INC | $67.74B | 18.7x | 8.7% |
| D | DOMINION ENERGY, INC | $57.90B | 19.1x | 16.5% |
| VST | Vistra Corp. | $50.11B | 68.5x | 19.1% |
| DTE | DTE ENERGY CO | $28.31B | 19.4x | — |
| FE | FIRSTENERGY CORP | $27.05B | 26.6x | 12.0% |
| ES | EVERSOURCE ENERGY | $26.76B | 15.6x | 14.3% |