First Time Loading...

Edison International
NYSE:EIX

Watchlist Manager
Edison International Logo
Edison International
NYSE:EIX
Watchlist
Price: 70.14 USD -1.39% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

16.3B
-2%
Revenue
Growth Rates:
1 Year
-5%
3 Years
+20%
5 Years
+29%
7 Years
+38%
10 Years
+30%
3.5B
+4%
Operating Income
Growth Rates:
1 Year
+15%
3 Years
+27%
5 Years
+60%
7 Years
+68%
10 Years
+54%
1.2B
-3%
Net Income
Growth Rates:
1 Year
+96%
3 Years
+62%
5 Years
-
7 Years
-9%
10 Years
+31%

Earnings Waterfall
Edison International

Revenue
16.3B USD
Cost of Revenue
-5.5B USD
Gross Profit
10.9B USD
Operating Expenses
-7.3B USD
Operating Income
3.5B USD
Other Expenses
-2.3B USD
Net Income
1.2B USD

Income Statement
Edison International

Rotate your device to view
Income Statement
Currency: USD
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
12 581
N/A
12 875
+2%
12 845
0%
13 241
+3%
13 413
+1%
12 999
-3%
12 891
-1%
12 298
-5%
11 524
-6%
11 452
-1%
11 321
-1%
11 325
+0%
11 869
+5%
11 891
+0%
12 079
+2%
11 984
-1%
12 320
+3%
12 421
+1%
12 271
-1%
12 868
+5%
12 657
-2%
12 917
+2%
12 914
0%
12 386
-4%
12 347
0%
12 313
0%
12 488
+1%
13 391
+7%
13 578
+1%
13 748
+1%
14 076
+2%
14 731
+5%
14 905
+1%
15 913
+7%
16 606
+4%
16 535
0%
17 220
+4%
17 218
0%
17 174
0%
16 648
-3%
16 338
-2%
Gross Profit
Cost of Revenue
(4 890)
(5 254)
(5 346)
(5 738)
(5 593)
(5 308)
(5 218)
(4 898)
(4 266)
(4 275)
(4 261)
(4 195)
(4 527)
(4 518)
(4 629)
(4 693)
(4 873)
(5 015)
(4 952)
(5 475)
(5 406)
(5 485)
(5 508)
(4 910)
(4 839)
(4 762)
(4 695)
(4 804)
(4 932)
(5 017)
(5 232)
(5 503)
(5 540)
(5 564)
(5 585)
(5 982)
(6 375)
(6 656)
(6 499)
(6 002)
(5 486)
Gross Profit
7 691
N/A
7 621
-1%
7 499
-2%
7 503
+0%
7 820
+4%
7 691
-2%
7 673
0%
7 400
-4%
7 258
-2%
7 177
-1%
7 060
-2%
7 130
+1%
7 342
+3%
7 373
+0%
7 450
+1%
7 291
-2%
7 447
+2%
7 406
-1%
7 319
-1%
7 393
+1%
7 251
-2%
7 432
+2%
7 406
0%
7 476
+1%
7 508
+0%
7 551
+1%
7 793
+3%
8 587
+10%
8 646
+1%
8 731
+1%
8 844
+1%
9 228
+4%
9 365
+1%
10 349
+11%
11 021
+6%
10 553
-4%
10 845
+3%
10 562
-3%
10 675
+1%
10 646
0%
10 852
+2%
Operating Income
Operating Expenses
(5 406)
(5 267)
(5 074)
(4 996)
(5 191)
(5 085)
(5 118)
(5 108)
(5 245)
(5 254)
(5 259)
(5 242)
(5 259)
(5 233)
(5 226)
(5 209)
(5 253)
(5 293)
(5 267)
(5 166)
(5 056)
(5 285)
(5 014)
(5 176)
(5 142)
(5 147)
(5 494)
(5 949)
(5 881)
(5 906)
(5 956)
(6 038)
(6 328)
(7 028)
(7 706)
(7 617)
(7 786)
(7 465)
(7 423)
(7 264)
(7 344)
Depreciation & Amortization
(1 622)
(1 618)
(1 614)
(1 646)
(1 720)
(1 773)
(1 840)
(1 922)
(1 919)
(1 932)
(1 956)
(1 971)
(2 007)
(2 028)
(2 035)
(2 038)
(2 041)
(2 004)
(1 955)
(1 897)
(1 871)
(1 889)
(1 747)
(1 740)
(1 730)
(1 734)
(1 902)
(1 933)
(1 967)
(2 008)
(2 052)
(2 161)
(2 218)
(2 276)
(2 344)
(2 483)
(2 561)
(2 634)
(2 683)
(2 610)
(2 635)
Operations Maintenance
(3 475)
(3 328)
(3 149)
(3 057)
(3 149)
(2 972)
(2 927)
(2 828)
(2 990)
(2 983)
(2 961)
(2 921)
(2 898)
(2 843)
(2 828)
(2 809)
(2 844)
(2 915)
(2 928)
(2 881)
(2 797)
(3 004)
(2 880)
(3 047)
(3 018)
(3 017)
(3 184)
(3 591)
(3 609)
(3 578)
(3 570)
(3 544)
(3 645)
(4 291)
(4 898)
(4 655)
(4 724)
(4 321)
(4 201)
(4 104)
(4 138)
Purchased Fuel Power Gas
0
0
(166)
(148)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(309)
(321)
(145)
(145)
(322)
(340)
(351)
(358)
(336)
(339)
(342)
(350)
(354)
(362)
(363)
(362)
(368)
(374)
(384)
(388)
(388)
(392)
(387)
(389)
(394)
(396)
(408)
(425)
(305)
(320)
(334)
(333)
(465)
(463)
(466)
(481)
(501)
(510)
(539)
(550)
(571)
Operating Income
2 285
N/A
2 354
+3%
2 425
+3%
2 507
+3%
2 629
+5%
2 606
-1%
2 555
-2%
2 292
-10%
2 013
-12%
1 923
-4%
1 801
-6%
1 888
+5%
2 083
+10%
2 140
+3%
2 224
+4%
2 082
-6%
2 194
+5%
2 113
-4%
2 052
-3%
2 227
+9%
2 195
-1%
2 147
-2%
2 392
+11%
2 300
-4%
2 366
+3%
2 404
+2%
2 299
-4%
2 638
+15%
2 765
+5%
2 825
+2%
2 888
+2%
3 190
+10%
3 037
-5%
3 321
+9%
3 315
0%
2 936
-11%
3 059
+4%
3 097
+1%
3 252
+5%
3 382
+4%
3 508
+4%
Pre-Tax Income
Interest Income Expense
(544)
(553)
(559)
(563)
(560)
(561)
(560)
(557)
(555)
(551)
(557)
(566)
(578)
(593)
(607)
(619)
(632)
(651)
(668)
(691)
(710)
(729)
(758)
(777)
(804)
(835)
(853)
(872)
(882)
(883)
(880)
(912)
(916)
(943)
(980)
(1 003)
(1 084)
(1 141)
(1 211)
(1 301)
(1 351)
Non-Reccuring Items
(571)
(802)
(227)
(224)
(157)
74
74
71
(5)
(5)
(26)
(26)
(21)
(26)
(21)
(21)
(738)
(798)
(787)
(776)
(2 747)
(2 677)
(2 842)
(2 853)
(591)
(679)
(574)
(1 928)
(1 548)
(1 511)
(1 489)
(1 540)
(1 562)
(1 984)
(2 059)
(1 596)
(1 581)
(1 253)
(1 188)
(782)
(881)
Total Other Income
52
45
55
53
67
80
76
82
115
109
105
111
106
89
90
105
125
144
165
197
173
155
159
134
156
170
196
233
231
260
249
221
230
222
210
214
268
256
267
271
239
Pre-Tax Income
1 222
N/A
1 044
-15%
1 694
+62%
1 773
+5%
1 979
+12%
2 199
+11%
2 145
-2%
1 888
-12%
1 568
-17%
1 476
-6%
1 323
-10%
1 407
+6%
1 590
+13%
1 610
+1%
1 686
+5%
1 547
-8%
949
-39%
808
-15%
762
-6%
957
+26%
(1 089)
N/A
(1 104)
-1%
(1 049)
+5%
(1 196)
-14%
1 127
N/A
1 060
-6%
1 068
+1%
71
-93%
566
+697%
691
+22%
768
+11%
959
+25%
789
-18%
616
-22%
486
-21%
551
+13%
662
+20%
959
+45%
1 120
+17%
1 570
+40%
1 515
-4%
Net Income
Tax Provision
(242)
(125)
(311)
(354)
(443)
(569)
(491)
(353)
(486)
(407)
(350)
(388)
(177)
(93)
(170)
19
185
176
211
59
739
820
889
994
278
250
168
421
305
257
193
(53)
136
155
216
374
162
94
50
(114)
(108)
Income from Continuing Operations
980
919
1 383
1 419
1 536
1 630
1 654
1 535
1 082
1 069
973
1 019
1 413
1 517
1 516
1 566
1 134
984
973
1 016
(350)
(284)
(160)
(202)
1 405
1 310
1 236
492
871
948
961
906
925
771
702
925
824
1 053
1 170
1 456
1 407
Income to Minority Interest
0
0
0
0
3
12
13
14
16
12
14
14
9
5
2
2
21
26
34
33
14
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
915
N/A
821
-10%
1 451
+77%
1 493
+3%
1 612
+8%
1 735
+8%
1 578
-9%
1 519
-4%
1 020
-33%
1 002
-2%
903
-10%
903
N/A
1 311
+45%
1 409
+7%
1 407
0%
1 456
+3%
565
-61%
421
-25%
419
0%
462
+10%
(423)
N/A
(363)
+14%
(247)
+32%
(289)
-17%
1 284
N/A
1 189
-7%
1 115
-6%
356
-68%
739
+108%
815
+10%
815
N/A
762
-7%
759
0%
584
-23%
507
-13%
720
+42%
612
-15%
838
+37%
951
+13%
1 234
+30%
1 197
-3%
EPS (Diluted)
2.78
N/A
2.49
-10%
4.41
+77%
4.53
+3%
4.89
+8%
5.27
+8%
4.81
-9%
4.63
-4%
3.1
-33%
3.04
-2%
2.73
-10%
2.73
N/A
3.97
+45%
4.28
+8%
4.27
0%
4.43
+4%
1.72
-61%
1.28
-26%
1.28
N/A
1.41
+10%
-1.29
N/A
-1.11
+14%
-0.75
+32%
-0.82
-9%
3.77
N/A
3.26
-14%
2.96
-9%
0.94
-68%
1.98
+111%
2.15
+9%
2.14
0%
2
-7%
2
N/A
1.54
-23%
1.33
-14%
1.89
+42%
1.6
-15%
2.18
+36%
2.47
+13%
3.2
+30%
3.11
-3%

See Also

Summary
EIX intrinsic value, competitors valuation, and company profile.
DCF Valuation
EIX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EIX stock valuation using valuation multiples.
Wall Street Estimates
EIX price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EIX stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.