Edison International Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	19,609	19,317	17,599	16,338	17,220	14,905
Revenue Growth (YoY)	13.14%	9.76%	7.72%	-5.12%	15.53%	9.77%
Fuel and Purchased Power Expense	4,856	4,933	5,209	5,486	6,375	5,540
Operations and Maintenance Expenses	5,132	5,098	5,172	4,138	4,724	3,645
Gross Profit	9,621	9,286	7,218	6,714	6,121	5,720
Depreciation & Amortization Expenses	3,329	3,237	2,866	2,635	2,561	2,218
Taxes Other than Income Tax	678	665	624	571	501	465
Other Operating Expenses	-428	-1,709	798	881	1,576	1,560
Operating Income	6,033	7,093	2,930	2,627	1,483	1,477
Interest Expense	-1,762	-1,539	-1,869	-1,612	-1,169	-925
Other Non-Operating Income (Expense)	452	438	502	500	348	237
Total Non-Operating Income (Expense)	-1,310	-1,101	-1,367	-1,112	-821	-688
Pretax Income	4,723	5,992	1,563	1,515	662	789
Provision for Income Taxes	944	1,291	17	108	-162	-136
Net Income	3,554	4,459	1,284	1,197	612	759
Net Income Attributable to Preferred Dividends	225	242	262	210	212	166
Net Income to Common	3,554	4,459	1,284	1,197	612	759
Net Income Growth	30.14%	247.27%	7.27%	95.59%	-19.37%	2.71%
Shares Outstanding (Basic)	384	385	386	383	381	380
Shares Outstanding (Diluted)	386	386	388	385	383	380
Shares Change (YoY)	-0.45%	-0.52%	0.78%	0.52%	0.79%	1.60%
EPS (Basic)	9.23	11.58	3.33	3.12	1.61	2.00
EPS (Diluted)	9.21	11.55	3.31	3.11	1.60	2.00
EPS Growth	30.82%	248.94%	6.43%	94.38%	-20.00%	1.01%
Shares Outstanding	384.79	384.79	384.79	383.93	382.21	380.38
Free Cash Flow	-643	-715	-693	-2,047	-2,562	-5,494
Free Cash Flow Per Share	-1.66	-1.85	-1.79	-5.32	-6.69	-14.46
Dividends Per Share	3.410	3.360	3.167	2.993	2.837	2.688
Dividend Growth	1.49%	6.08%	5.85%	5.46%	5.58%	4.37%
Gross Margin	49.06%	48.07%	41.01%	41.09%	35.55%	38.38%
Operating Margin	30.77%	36.72%	16.65%	16.08%	8.61%	9.91%
Profit Margin	19.27%	24.34%	8.78%	8.61%	4.79%	6.21%
FCF Margin	-3.28%	-3.70%	-3.94%	-12.53%	-14.88%	-36.86%
EBITDA	9,505	10,474	5,942	5,475	4,330	3,980
EBITDA Margin	48.47%	54.22%	33.76%	33.51%	25.15%	26.70%
EBIT	6,033	7,093	2,930	2,627	1,483	1,477
EBIT Margin	30.77%	36.72%	16.65%	16.08%	8.61%	9.91%
Effective Tax Rate	19.99%	21.55%	1.09%	7.13%	-24.47%	-17.24%

SEC Filings: 10-K · 10-Q