Edison International (LON:0IFJ)

Edison International Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	18,088	17,599	16,338	17,220	14,905	13,578
Revenue Growth (YoY)	4.43%	7.72%	-5.12%	15.53%	9.77%	9.97%
Fuel & Purchased Power	3,095	3,330	2,650	3,082	2,551	2,856
Operations & Maintenance	4,805	5,062	4,092	4,682	3,606	3,580
Selling, General & Admin	1,879	1,879	2,836	3,293	2,989	2,076
Depreciation & Amortization	3,158	2,866	2,635	2,561	2,218	1,967
Other Operating Expenses	611	590	517	407	373	367
Total Operating Expenses	13,548	13,727	12,730	14,025	11,737	10,846
Operating Income	4,540	3,872	3,608	3,195	3,168	2,732
Interest Expense	-1,996	-2,131	-1,822	-1,381	-1,091	-1,034
Interest Income	191	259	267	90	-	20
Net Interest Expense	-1,805	-1,872	-1,555	-1,291	-1,091	-1,014
Allowance for Equity Funds for Construction	184	187	157	137	-	121
Other Non-Operating Income (Expenses)	-23	-35	-21	-16	116	10
EBT Excluding Unusual Items	2,896	2,152	2,189	2,025	2,193	1,849
Restructuring Charges	-53	-53	-	-	-	-
Gain (Loss) on Sale of Investments	-12	-	-3	1	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-	133
Asset Writedown	-97	-	-1	-49	-79	116
Other Unusual Items	-181	-798	-880	-1,527	-1,491	-1,664
Pretax Income	3,563	1,301	1,305	450	623	434
Income Tax Expense	612	17	108	-162	-136	-305
Earnings From Continuing Ops.	2,951	1,284	1,197	612	759	739
Net Income to Company	2,951	1,284	1,197	612	759	739
Net Income	2,951	1,284	1,197	612	759	739
Net Income to Common	2,951	1,284	1,197	612	759	739
Net Income Growth	123.22%	7.27%	95.59%	-19.37%	2.71%	-42.45%
Shares Outstanding (Basic)	385	386	383	381	380	373
Shares Outstanding (Diluted)	387	388	385	383	380	374
Shares Change (YoY)	-0.19%	0.78%	0.52%	0.79%	1.60%	9.68%
EPS (Basic)	7.66	3.33	3.13	1.61	2.00	1.98
EPS (Diluted)	7.64	3.31	3.11	1.60	2.00	1.98
EPS Growth	123.49%	6.43%	94.42%	-19.87%	0.88%	-47.48%
Free Cash Flow	-722	-693	-2,047	-2,562	-5,494	-4,221
Free Cash Flow Per Share	-1.87	-1.79	-5.32	-6.69	-14.46	-11.29
Dividend Per Share	3.310	3.167	2.993	2.837	2.688	2.575
Dividend Growth	6.09%	5.85%	5.46%	5.58%	4.37%	4.04%
Profit Margin	16.31%	7.30%	7.33%	3.55%	5.09%	5.44%
Free Cash Flow Margin	-3.99%	-3.94%	-12.53%	-14.88%	-36.86%	-31.09%
EBITDA	7,310	6,395	5,971	5,484	5,145	4,543
EBITDA Margin	40.41%	36.34%	36.55%	31.85%	34.52%	33.46%
D&A For EBITDA	2,770	2,523	2,363	2,289	1,977	1,811
EBIT	4,540	3,872	3,608	3,195	3,168	2,732
EBIT Margin	25.10%	22.00%	22.08%	18.55%	21.25%	20.12%
Effective Tax Rate	17.18%	1.31%	8.28%	-	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.