Edison International
Edison International, through its subsidiaries, generates and distributes electric power. It delivers electricity to 15 million residential, commercial, industrial, public authorities, agricultural, and other customers across Southern, Central, and Coast…
Regulated Electric
US, Rosemead [HQ]
EIX/Financial Reporting
Income Statements
15 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12,333.00 | 12,409.00 | 12,760.00 | 11,862.00 | 12,581.00 | 13,413.00 | 11,524.00 | 11,869.00 | 12,320.00 | 12,657.00 | 12,347.00 | 13,578.00 | 14,905.00 | 17,220.00 | 16,338.00 | |
|
EPS
|
2.59 | 3.84 | -0.11 | -0.28 | 2.81 | 4.95 | 3.13 | 4.02 | 1.73 | -0.93 | 3.78 | 1.98 | 2.00 | 1.61 | 3.13 | |
| Diluted in mil. | 2.58 | 3.82 | -0.11 | -0.28 | 2.78 | 4.89 | 3.10 | 3.97 | 1.72 | -0.93 | 3.77 | 1.98 | 2.00 | 1.60 | 3.11 | |
|
Profit
|
8,065.00 | 8,307.00 | 8,605.00 | 3,819.00 | 3,908.00 | 4,671.00 | 4,268.00 | 4,474.00 | 4,640.00 | 4,454.00 | 4,490.00 | 5,037.00 | 5,720.00 | 6,121.00 | 6,714.00 | |
| Gross Margin | 65.39 | 66.94 | 67.44 | 32.20 | 31.06 | 34.82 | 37.04 | 37.69 | 37.66 | 35.19 | 36.37 | 37.10 | 38.38 | 35.55 | 41.09 | |
| Pre Tax | 854.00 | 1,657.00 | -264.00 | 1,861.00 | 1,221.00 | 1,979.00 | 1,568.00 | 1,590.00 | 949.00 | -1,089.00 | 1,127.00 | 566.00 | 789.00 | 662.00 | 1,515.00 | |
| Profit Margin | 6.92 | 13.35 | -2.07 | 15.69 | 9.71 | 14.75 | 13.61 | 13.40 | 7.70 | -8.60 | 9.13 | 4.17 | 5.29 | 3.84 | 9.27 | |
| ETR | -11.48 | 21.36 | 109.09 | 14.35 | 19.82 | 22.39 | 30.99 | 11.13 | 29.61 | 67.86 | -24.67 | -53.89 | -17.24 | -24.47 | 7.13 | |
| Net | 849.00 | 1,256.00 | -37.00 | -92.00 | 1,015.00 | 1,724.00 | 1,133.00 | 1,434.00 | 689.00 | -302.00 | 1,405.00 | 871.00 | 925.00 | 824.00 | 1,407.00 | |
| Profit Margin | 6.88 | 10.12 | -0.29 | -0.78 | 8.07 | 12.85 | 9.83 | 12.08 | 5.59 | -2.39 | 11.38 | 6.41 | 6.21 | 4.79 | 8.61 | |
| EBITDA | 3,900.00 | 3,950.00 | 4,104.00 | 3,865.00 | 3,876.00 | 4,511.00 | 4,133.00 | 4,290.00 | 4,441.00 | 1,663.00 | 3,955.00 | 3,248.00 | 4,071.00 | 4,513.00 | 5,700.00 | |
| EBITDA Margin | 31.62 | 31.83 | 32.16 | 32.58 | 30.81 | 33.63 | 35.86 | 36.14 | 36.05 | 13.14 | 32.03 | 23.92 | 27.31 | 26.21 | 34.89 | |
| Operating Income | 1,398.00 | 2,126.00 | 320.00 | 2,285.00 | 1,715.00 | 2,472.00 | 2,008.00 | 2,092.00 | 1,493.00 | -552.00 | 1,775.00 | 1,217.00 | 1,477.00 | 1,483.00 | 2,627.00 | |
| Operating Margin | 11.34 | 17.13 | 2.51 | 19.26 | 13.63 | 18.43 | 17.42 | 17.63 | 12.12 | -4.36 | 14.38 | 8.96 | 9.91 | 8.61 | 16.08 | |
| Interest Income | 60.00 | 31.00 | 37.00 | 10.00 | 10.00 | 5.00 | 4.00 | 3.00 | 7.00 | 24.00 | 37.00 | 20.00 | 3.00 | 89.00 | 267.00 | |
| Loss | -10,073.00 | -10,236.00 | -10,668.00 | -9,611.00 | -10,295.00 | -10,784.00 | -9,511.00 | -9,756.00 | -10,089.00 | -13,131.00 | -10,388.00 | -12,610.00 | -13,359.00 | -15,688.00 | -13,710.00 | |
| Cost of Revenue | -4,268.00 | -4,102.00 | -4,155.00 | -8,043.00 | -8,673.00 | -8,742.00 | -7,256.00 | -7,395.00 | -7,680.00 | -8,203.00 | -7,857.00 | -8,541.00 | -9,185.00 | -11,099.00 | -9,624.00 | |
|
Operating Expenses
|
-5,805.00 | -6,134.00 | -6,513.00 | -1,568.00 | -1,622.00 | -2,042.00 | -2,255.00 | -2,361.00 | -2,409.00 | -4,928.00 | -2,531.00 | -4,069.00 | -4,174.00 | -4,589.00 | -4,086.00 | |
| R&D | - - | - - | - - | - - | - - | - - | - - | - - | -233.00 | -198.00 | -190.00 | -218.00 | -311.00 | -344.00 | -358.00 | |
| G&A | - - | - - | - - | -6.00 | -30.00 | - - | - - | - - | - - | -2,669.00 | -407.00 | -1,664.00 | -1,491.00 | -1,527.00 | -880.00 | |
| SG&A | - - | - - | - - | -6.00 | -30.00 | - - | - - | -1,900.00 | -37.00 | -2,669.00 | -407.00 | -1,664.00 | -1,491.00 | -1,527.00 | -880.00 | |
| S&M | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Depreciation and Amortization | -1,538.00 | -1,640.00 | -1,889.00 | -1,634.00 | -1,622.00 | -1,815.00 | -2,005.00 | -2,098.00 | -2,115.00 | -1,940.00 | -1,803.00 | -2,029.00 | -2,288.00 | -2,633.00 | -2,721.00 | |
| Interest Expenses | -732.00 | -703.00 | -808.00 | -521.00 | -544.00 | -560.00 | -555.00 | -581.00 | -639.00 | -734.00 | -841.00 | -902.00 | -925.00 | -1,169.00 | -1,612.00 | |
| Other Expenses | -734.00 | -156.00 | -1,585.00 | -121.00 | -531.00 | -90.00 | -110.00 | -58.00 | -643.00 | -119.00 | -648.00 | -651.00 | -688.00 | -821.00 | -232.00 | |
|
WA Shares Outstanding
|
326.00 | 326.00 | 326.00 | 326.00 | 326.00 | 326.00 | 326.00 | 326.00 | 326.00 | 326.00 | 340.00 | 373.00 | 380.00 | 381.00 | 383.00 | |
| Diluted | 327.00 | 329.00 | 329.00 | 330.00 | 329.00 | 329.00 | 329.00 | 330.00 | 328.00 | 326.00 | 341.00 | 374.00 | 380.00 | 383.00 | 385.00 |