Edison International Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	19,317	17,599	16,338	17,220	14,905
Revenue Growth (YoY)	9.76%	7.72%	-5.12%	15.53%	9.77%
Fuel & Purchased Power	3,048	3,330	2,650	3,082	2,551
Operations & Maintenance	5,041	5,062	4,092	4,682	3,606
Selling, General & Admin	1,885	1,879	2,836	3,293	2,989
Depreciation & Amortization	3,237	2,866	2,635	2,561	2,218
Other Operating Expenses	633	590	517	407	371
Total Operating Expenses	13,844	13,727	12,730	14,025	11,735
Operating Income	5,473	3,872	3,608	3,195	3,170
Interest Expense	-1,781	-2,131	-1,822	-1,381	-1,091
Interest Income	187	259	267	90	31
Net Interest Expense	-1,594	-1,872	-1,555	-1,291	-1,060
Allowance for Equity Funds for Construction	189	187	157	137	118
Other Non-Operating Income (Expenses)	-15	-35	-21	-16	-38
EBT Excluding Unusual Items	4,053	2,152	2,189	2,025	2,190
Restructuring Charges	-	-53	-	-	-
Gain (Loss) on Sale of Investments	-12	-	-3	1	3
Asset Writedown	-106	-	-1	-49	-79
Insurance Settlements	1,959	-	-	-	-
Other Unusual Items	-144	-798	-880	-1,527	-1,491
Pretax Income	5,750	1,301	1,305	450	623
Income Tax Expense	1,291	17	108	-162	-136
Earnings From Continuing Ops.	4,459	1,284	1,197	612	759
Net Income to Company	4,459	1,284	1,197	612	759
Net Income	4,459	1,284	1,197	612	759
Preferred Dividends & Other Adjustments	2	-	-	-	-
Net Income to Common	4,457	1,284	1,197	612	759
Net Income Growth	247.27%	7.27%	95.59%	-19.37%	2.71%
Shares Outstanding (Basic)	385	386	383	381	380
Shares Outstanding (Diluted)	386	388	385	383	380
Shares Change (YoY)	-0.52%	0.78%	0.52%	0.79%	1.60%
EPS (Basic)	11.58	3.33	3.13	1.61	2.00
EPS (Diluted)	11.55	3.31	3.11	1.60	2.00
EPS Growth	248.80%	6.43%	94.42%	-19.87%	0.88%
Free Cash Flow	-715	-693	-2,047	-2,562	-5,494
Free Cash Flow Per Share	-1.85	-1.79	-5.32	-6.69	-14.46
Dividend Per Share	3.360	3.167	2.993	2.837	2.688
Dividend Growth	6.08%	5.85%	5.46%	5.58%	4.37%
Profit Margin	23.07%	7.30%	7.33%	3.55%	5.09%
Free Cash Flow Margin	-3.70%	-3.94%	-12.53%	-14.88%	-36.86%
EBITDA	8,247	6,322	5,885	5,484	5,147
EBITDA Margin	42.69%	35.92%	36.02%	31.85%	34.53%
D&A For EBITDA	2,774	2,450	2,277	2,289	1,977
EBIT	5,473	3,872	3,608	3,195	3,170
EBIT Margin	28.33%	22.00%	22.08%	18.55%	21.27%
Effective Tax Rate	22.45%	1.31%	8.28%	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.

SEC Filings: 10-K · 10-Q