E

EDISON INTERNATIONAL

EIX · CIK 0000827052

19 fiscal years · 0 SEC filings · every number carries its receipt

Revenue (FY)
$19.32B9.8%
FY2025
Net income (FY)
$4.46B247.3%
FY2025
Free cash flow (FY)
−$715.0M3.2%
FY2025
Diluted EPS (FY)
$11.55248.9%
FY2025
The story, charted

The shape of the business

FY2007–FY2025 · hover any year for its receipt
Revenue & net incomeRevenueNet income
$0$10B$20BFY2007 · Revenue $12.87B · Net income $1.10B · 0001047469-10-001604 · filed 2010-03-01FY07Revenue $12.87BNet income $1.10B0001047469-10-001604 · filed 2010-03-01FY2008 · Revenue $14.11B · Net income $1.22B · 0001047469-11-001484 · filed 2011-02-28FY08Revenue $14.11BNet income $1.22B0001047469-11-001484 · filed 2011-02-28FY2009 · Revenue $12.36B · Net income $849.0M · 0000827052-12-000013 · filed 2012-02-29FY09Revenue $12.36BNet income $849.0M0000827052-12-000013 · filed 2012-02-29FY2010 · Revenue $10.00B · Net income $1.26B · 0000827052-13-000024 · filed 2013-02-26FY10Revenue $10.00BNet income $1.26B0000827052-13-000024 · filed 2013-02-26FY2011 · Revenue $10.59B · Net income −$37.0M · 0000827052-14-000030 · filed 2014-02-25FY11Revenue $10.59BNet income −$37.0M0000827052-14-000030 · filed 2014-02-25FY2012 · Revenue $11.86B · Net income −$183.0M · 0000827052-15-000035 · filed 2015-02-24FY12Revenue $11.86BNet income −$183.0M0000827052-15-000035 · filed 2015-02-24FY2013 · Revenue $12.58B · Net income $915.0M · 0000827052-16-000222 · filed 2016-02-23 · 0000827052-15-000035 · filed 2015-02-24FY13Revenue $12.58BNet income $915.0M0000827052-16-000222 · filed 2016-02-23 · 0000827052-15-000035 · filed 2015-02-24FY2014 · Revenue $13.41B · Net income $1.61B · 0000827052-17-000033 · filed 2017-02-21 · 0000827052-15-000035 · filed 2015-02-24FY14Revenue $13.41BNet income $1.61B0000827052-17-000033 · filed 2017-02-21 · 0000827052-15-000035 · filed 2015-02-24FY2015 · Revenue $11.52B · 0000827052-18-000046 · filed 2018-02-22FY15Revenue $11.52B0000827052-18-000046 · filed 2018-02-22FY2016 · Revenue $11.87B · 0000827052-19-000034 · filed 2019-02-28FY16Revenue $11.87B0000827052-19-000034 · filed 2019-02-28FY2017 · Revenue $12.32B · Net income $565.0M · 0000827052-20-000026 · filed 2020-02-27FY17Revenue $12.32BNet income $565.0M0000827052-20-000026 · filed 2020-02-27FY2018 · Revenue $12.66B · Net income −$423.0M · 0000827052-21-000019 · filed 2021-02-25FY18Revenue $12.66BNet income −$423.0M0000827052-21-000019 · filed 2021-02-25FY2019 · Revenue $12.35B · Net income $1.28B · 0000827052-22-000006 · filed 2022-02-24 · 0000827052-21-000019 · filed 2021-02-25FY19Revenue $12.35BNet income $1.28B0000827052-22-000006 · filed 2022-02-24 · 0000827052-21-000019 · filed 2021-02-25FY2020 · Revenue $13.58B · Net income $739.0M · 0000827052-23-000010 · filed 2023-02-23 · 0000827052-21-000019 · filed 2021-02-25FY20Revenue $13.58BNet income $739.0M0000827052-23-000010 · filed 2023-02-23 · 0000827052-21-000019 · filed 2021-02-25FY2021 · Revenue $14.90B · 0000827052-24-000013 · filed 2024-02-22FY21Revenue $14.90B0000827052-24-000013 · filed 2024-02-22FY2022 · Revenue $17.22B · 0000827052-25-000022 · filed 2025-02-27FY22Revenue $17.22B0000827052-25-000022 · filed 2025-02-27FY2023 · Revenue $16.34B · Net income $1.20B · 0000827052-26-000012 · filed 2026-02-18FY23Revenue $16.34BNet income $1.20B0000827052-26-000012 · filed 2026-02-18FY2024 · Revenue $17.60B · Net income $1.28B · 0000827052-26-000012 · filed 2026-02-18FY24Revenue $17.60BNet income $1.28B0000827052-26-000012 · filed 2026-02-18FY2025 · Revenue $19.32B · Net income $4.46B · 0000827052-26-000012 · filed 2026-02-18FY25Revenue $19.32BNet income $4.46B0000827052-26-000012 · filed 2026-02-18FY25Revenue $19.32BNet income $4.46B0000827052-26-000012 · filed 2026-02-18FY07FY10FY13FY16FY19FY22FY25

revenue 1.5× since FY2007 · net margin 8.5% → 23.1%

MarginsNet marginFCF margin
-40%-20%0%20%FY2007 · Net margin 8.5% · FCF margin 3.2%FY07Net margin 8.5%FCF margin 3.2%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY2008 · Net margin 8.6% · FCF margin -4.0%FY08Net margin 8.6%FCF margin -4.0%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY2009 · Net margin 6.9% · FCF margin -1.9%FY09Net margin 6.9%FCF margin -1.9%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY2010 · Net margin 12.6% · FCF margin -3.0%FY10Net margin 12.6%FCF margin -3.0%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY2011 · Net margin -0.3% · FCF margin -2.0%FY11Net margin -0.3%FCF margin -2.0%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY2012 · Net margin -1.5% · FCF margin -6.9%FY12Net margin -1.5%FCF margin -6.9%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY2013 · Net margin 7.3% · FCF margin -5.0%FY13Net margin 7.3%FCF margin -5.0%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY2014 · Net margin 12.0% · FCF margin -4.9%FY14Net margin 12.0%FCF margin -4.9%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY2015 · FCF margin 2.5%FY15FCF margin 2.5%derived: (ocf − capex) ÷ revenueFY2016 · FCF margin -4.2%FY16FCF margin -4.2%derived: (ocf − capex) ÷ revenueFY2017 · Net margin 4.6% · FCF margin -2.0%FY17Net margin 4.6%FCF margin -2.0%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY2018 · Net margin -3.3% · FCF margin -10.5%FY18Net margin -3.3%FCF margin -10.5%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY2019 · Net margin 10.4% · FCF margin -42.0%FY19Net margin 10.4%FCF margin -42.0%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY2020 · Net margin 5.4% · FCF margin -31.1%FY20Net margin 5.4%FCF margin -31.1%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY2021 · FCF margin -36.9%FY21FCF margin -36.9%derived: (ocf − capex) ÷ revenueFY2022 · FCF margin -14.9%FY22FCF margin -14.9%derived: (ocf − capex) ÷ revenueFY2023 · Net margin 7.3% · FCF margin -12.5%FY23Net margin 7.3%FCF margin -12.5%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY2024 · Net margin 7.3% · FCF margin -3.9%FY24Net margin 7.3%FCF margin -3.9%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY2025 · Net margin 23.1% · FCF margin -3.7%FY25Net margin 23.1%FCF margin -3.7%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenueFY25Net margin 23.1%FCF margin -3.7%derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue’09’13’17’21’25

FY2025: net 23.1% · free cash flow -3.7% of revenue

Cash engineOperating cash flowFree cash flow
−$5B$0$5BFY2007 · OCF $3.24B · FCF $418.0M · 0001047469-10-001604 · filed 2010-03-01FY07OCF $3.24BFCF $418.0M0001047469-10-001604 · filed 2010-03-01FY2008 · OCF $2.26B · FCF −$563.0M · 0001047469-11-001484 · filed 2011-02-28FY08OCF $2.26BFCF −$563.0M0001047469-11-001484 · filed 2011-02-28FY2009 · OCF $3.04B · FCF −$237.0M · 0000827052-12-000013 · filed 2012-02-29FY09OCF $3.04BFCF −$237.0M0000827052-12-000013 · filed 2012-02-29FY2010 · OCF $3.48B · FCF −$303.0M · 0000827052-13-000024 · filed 2013-02-26FY10OCF $3.48BFCF −$303.0M0000827052-13-000024 · filed 2013-02-26FY2011 · OCF $3.91B · FCF −$216.0M · 0000827052-14-000030 · filed 2014-02-25FY11OCF $3.91BFCF −$216.0M0000827052-14-000030 · filed 2014-02-25FY2012 · OCF $3.33B · FCF −$815.0M · 0000827052-15-000035 · filed 2015-02-24FY12OCF $3.33BFCF −$815.0M0000827052-15-000035 · filed 2015-02-24FY2013 · OCF $2.97B · FCF −$632.0M · 0000827052-16-000222 · filed 2016-02-23FY13OCF $2.97BFCF −$632.0M0000827052-16-000222 · filed 2016-02-23FY2014 · OCF $3.25B · FCF −$658.0M · 0000827052-17-000033 · filed 2017-02-21FY14OCF $3.25BFCF −$658.0M0000827052-17-000033 · filed 2017-02-21FY2015 · OCF $4.51B · FCF $284.0M · 0000827052-18-000046 · filed 2018-02-22FY15OCF $4.51BFCF $284.0M0000827052-18-000046 · filed 2018-02-22FY2016 · OCF $3.25B · FCF −$495.0M · 0000827052-19-000034 · filed 2019-02-28FY16OCF $3.25BFCF −$495.0M0000827052-19-000034 · filed 2019-02-28FY2017 · OCF $3.60B · FCF −$247.0M · 0000827052-20-000026 · filed 2020-02-27FY17OCF $3.60BFCF −$247.0M0000827052-20-000026 · filed 2020-02-27FY2018 · OCF $3.18B · FCF −$1.33B · 0000827052-21-000019 · filed 2021-02-25FY18OCF $3.18BFCF −$1.33B0000827052-21-000019 · filed 2021-02-25FY2019 · OCF −$307.0M · FCF −$5.18B · 0000827052-22-000006 · filed 2022-02-24FY19OCF −$307.0MFCF −$5.18B0000827052-22-000006 · filed 2022-02-24FY2020 · OCF $1.26B · FCF −$4.22B · 0000827052-23-000010 · filed 2023-02-23FY20OCF $1.26BFCF −$4.22B0000827052-23-000010 · filed 2023-02-23FY2021 · OCF $11.0M · FCF −$5.49B · 0000827052-24-000013 · filed 2024-02-22FY21OCF $11.0MFCF −$5.49B0000827052-24-000013 · filed 2024-02-22FY2022 · OCF $3.22B · FCF −$2.56B · 0000827052-25-000022 · filed 2025-02-27FY22OCF $3.22BFCF −$2.56B0000827052-25-000022 · filed 2025-02-27FY2023 · OCF $3.40B · FCF −$2.05B · 0000827052-26-000012 · filed 2026-02-18FY23OCF $3.40BFCF −$2.05B0000827052-26-000012 · filed 2026-02-18FY2024 · OCF $5.01B · FCF −$693.0M · 0000827052-26-000012 · filed 2026-02-18FY24OCF $5.01BFCF −$693.0M0000827052-26-000012 · filed 2026-02-18FY2025 · OCF $5.80B · FCF −$715.0M · 0000827052-26-000012 · filed 2026-02-18FY25OCF $5.80BFCF −$715.0M0000827052-26-000012 · filed 2026-02-18FY25OCF $5.80BFCF −$715.0M0000827052-26-000012 · filed 2026-02-18’09’13’17’21’25

FY2025: $5.80B operating cash − $6.51B capex = −$715.0M free cash flow

Returns on capitalReturn on equityReturn on assets
0%10%20%FY2008 · ROE 11.3% · ROA 2.7%FY08ROE 11.3%ROA 2.7%derived: net income ÷ equity · derived: net income ÷ assetsFY2009 · ROE 7.7% · ROA 2.0%FY09ROE 7.7%ROA 2.0%derived: net income ÷ equity · derived: net income ÷ assetsFY2010 · ROE 10.9% · ROA 2.8%FY10ROE 10.9%ROA 2.8%derived: net income ÷ equity · derived: net income ÷ assetsFY2011 · ROE -0.3% · ROA -0.1%FY11ROE -0.3%ROA -0.1%derived: net income ÷ equity · derived: net income ÷ assetsFY2012 · ROE -1.6% · ROA -0.4%FY12ROE -1.6%ROA -0.4%derived: net income ÷ equity · derived: net income ÷ assetsFY2013 · ROE 7.8% · ROA 2.0%FY13ROE 7.8%ROA 2.0%derived: net income ÷ equity · derived: net income ÷ assetsFY2014 · ROE 12.4% · ROA 3.2%FY14ROE 12.4%ROA 3.2%derived: net income ÷ equity · derived: net income ÷ assetsFY2017 · ROE 4.1% · ROA 1.1%FY17ROE 4.1%ROA 1.1%derived: net income ÷ equity · derived: net income ÷ assetsFY2018 · ROE -3.3% · ROA -0.7%FY18ROE -3.3%ROA -0.7%derived: net income ÷ equity · derived: net income ÷ assetsFY2019 · ROE 8.3% · ROA 2.0%FY19ROE 8.3%ROA 2.0%derived: net income ÷ equity · derived: net income ÷ assetsFY2020 · ROE 5.3% · ROA 1.1%FY20ROE 5.3%ROA 1.1%derived: net income ÷ equity · derived: net income ÷ assetsFY2023 · ROE 7.7% · ROA 1.5%FY23ROE 7.7%ROA 1.5%derived: net income ÷ equity · derived: net income ÷ assetsFY2024 · ROE 8.2% · ROA 1.5%FY24ROE 8.2%ROA 1.5%derived: net income ÷ equity · derived: net income ÷ assetsFY2025 · ROE 25.4% · ROA 4.7%FY25ROE 25.4%ROA 4.7%derived: net income ÷ equity · derived: net income ÷ assetsFY25ROE 25.4%ROA 4.7%derived: net income ÷ equity · derived: net income ÷ assets’09’12’17’20’25

return on equity 11% (FY2008) → 25% (FY2025) · on assets 4.7%

Balance sheetLiabilitiesEquity
$0$50BFY2008 · Liabilities $33.91B · Equity $10.71BFY08Liabilities $33.91BEquity $10.71B0001047469-10-001604 · filed 2010-03-01FY2009 · Liabilities $30.44B · Equity $11.01BFY09Liabilities $30.44BEquity $11.01B0001047469-11-001484 · filed 2011-02-28FY2010 · Liabilities $34.04B · Equity $11.49BFY10Liabilities $34.04BEquity $11.49B0000827052-12-000013 · filed 2012-02-29FY2011 · Liabilities $36.95B · Equity $11.09BFY11Liabilities $36.95BEquity $11.09B0000827052-13-000024 · filed 2013-02-26FY2012 · Liabilities $33.20B · Equity $11.19BFY12Liabilities $33.20BEquity $11.19B0000827052-14-000030 · filed 2014-02-25FY2013 · Liabilities $34.95B · Equity $11.69BFY13Liabilities $34.95BEquity $11.69B0000827052-15-000035 · filed 2015-02-24FY2014 · Liabilities $36.75B · Equity $12.98BFY14Liabilities $36.75BEquity $12.98B0000827052-16-000222 · filed 2016-02-23FY2015 · Liabilities $36.84B · Equity $13.39BFY15Liabilities $36.84BEquity $13.39B0000827052-17-000033 · filed 2017-02-21FY2016 · Liabilities $37.13B · Equity $14.19BFY16Liabilities $37.13BEquity $14.19B0000827052-18-000046 · filed 2018-02-22FY2017 · Liabilities $38.70B · Equity $13.87BFY17Liabilities $38.70BEquity $13.87B0000827052-19-000034 · filed 2019-02-28FY2018 · Liabilities $44.06B · Equity $12.65BFY18Liabilities $44.06BEquity $12.65B0000827052-20-000026 · filed 2020-02-27FY2019 · Liabilities $48.89B · Equity $15.50BFY19Liabilities $48.89BEquity $15.50B0000827052-21-000019 · filed 2021-02-25FY2020 · Liabilities $53.42B · Equity $14.05BFY20Liabilities $53.42BEquity $14.05B0000827052-22-000006 · filed 2022-02-24FY2021 · Liabilities $56.96B · Equity $15.89BFY21Liabilities $56.96BEquity $15.89B0000827052-23-000010 · filed 2023-02-23FY2022 · Liabilities $60.52B · Equity $15.62BFY22Liabilities $60.52BEquity $15.62B0000827052-24-000013 · filed 2024-02-22FY2023 · Liabilities $63.81B · Equity $15.50BFY23Liabilities $63.81BEquity $15.50B0000827052-25-000022 · filed 2025-02-27FY2024 · Liabilities $67.84B · Equity $15.56BFY24Liabilities $67.84BEquity $15.56B0000827052-26-000012 · filed 2026-02-18FY2025 · Liabilities $74.77B · Equity $17.58BFY25Liabilities $74.77BEquity $17.58B0000827052-26-000012 · filed 2026-02-18FY25Liabilities $74.77BEquity $17.58B0000827052-26-000012 · filed 2026-02-18’09’13’17’21’25

FY2025: $94.03B assets · $74.77B liabilities · $17.58B equity

The receipts