Edison International (EIX)
Stock Price: $61.87 USD
0.24 (0.39%)
Updated Jan 15, 2021 4:00 PM EST - Market closed
Income Statement (Annual)
Numbers in millions USD. Fiscal year is January-December.
Year | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 12,347 | 12,657 | 12,320 | 11,869 | 11,524 | 13,413 | 12,581 | 11,862 | 10,588 | 9,996 | 12,361 | 14,112 | 12,868 | 12,169 | 11,852 | 10,199 | 10,732 | 10,451 | 11,062 | 10,424 | 9,176 | 8,860 | 9,235 | 8,545 | 8,405 | |
Revenue Growth | -2.45% | 2.74% | 3.8% | 2.99% | -14.08% | 6.61% | 6.06% | 12.03% | 5.92% | -19.13% | -12.41% | 9.67% | 5.74% | 2.67% | 16.21% | -4.97% | 2.69% | -5.52% | 6.12% | 13.6% | 3.57% | -4.06% | 8.07% | 1.67% | - | |
Cost of Revenue | 7,857 | 8,203 | 7,717 | 7,425 | 7,256 | 8,742 | 8,364 | 7,747 | 7,074 | 6,901 | 8,655 | 10,280 | 9,175 | 8,577 | 8,041 | 7,289 | 6,601 | 5,682 | 7,927 | 8,310 | 6,287 | 6,296 | 6,119 | 3,805 | 3,635 | |
Gross Profit | 4,490 | 4,454 | 4,603 | 4,444 | 4,268 | 4,671 | 4,217 | 4,115 | 3,514 | 3,095 | 3,706 | 3,832 | 3,693 | 3,592 | 3,811 | 2,910 | 4,131 | 4,769 | 3,135 | 2,114 | 2,889 | 2,564 | 3,116 | 4,740 | 4,770 | |
Other Operating Expenses | 2,715 | 5,006 | 3,147 | 2,382 | 2,260 | 2,199 | 2,502 | 1,830 | 1,453 | 1,276 | 2,308 | 1,269 | 1,184 | 1,103 | 1,498 | 1,810 | 2,676 | 2,643 | -1,947.00 | 4,189 | 1,072 | 780 | 1,081 | 2,699 | 2,865 | |
Operating Expenses | 2,715 | 5,006 | 3,147 | 2,382 | 2,260 | 2,199 | 2,502 | 1,830 | 1,453 | 1,276 | 2,308 | 1,269 | 1,184 | 1,103 | 1,498 | 1,810 | 2,676 | 2,643 | -1,947 | 4,189 | 1,072 | 780 | 1,081 | 2,699 | 2,865 | |
Operating Income | 1,775 | -552 | 1,456 | 2,062 | 2,008 | 2,472 | 1,715 | 2,285 | 2,061 | 1,819 | 1,398 | 2,563 | 2,509 | 2,489 | 2,313 | 1,100 | 1,455 | 2,126 | 5,082 | -2,075 | 1,817 | 1,784 | 2,035 | 2,041 | 1,905 | |
Interest Expense / Income | 841 | 734 | 639 | 581 | 555 | 560 | 544 | 521 | 485 | 440 | 732 | 700 | 752 | 806 | 794 | 985 | 1,020 | 1,126 | 1,582 | 1,257 | 841 | 710 | 699 | 694 | 620 | |
Other Expense / Income | -193 | -245 | -153 | -130 | -166 | -255 | -86.00 | 1,589 | 986 | -264 | -136 | 1.00 | 167 | -80.00 | -75.00 | -709 | -510 | -407 | 818 | -370 | 5.00 | -56.00 | 137 | 67.00 | 18.00 | |
Pretax Income | 1,127 | -1,041 | 970 | 1,611 | 1,619 | 2,167 | 1,257 | 175 | 590 | 1,643 | 802 | 1,862 | 1,590 | 1,763 | 1,594 | 824 | 945 | 1,407 | 2,682 | -2,962 | 971 | 1,130 | 1,199 | 1,280 | 1,267 | |
Income Tax | -278 | -739 | 281 | 177 | 486 | 443 | 242 | 267 | 568 | 335 | -98.00 | 596 | 492 | 582 | 457 | -92.00 | 124 | 330 | 1,647 | -1,019 | 348 | 462 | 499 | 563 | 528 | |
Net Income | 1,405 | -302 | 689 | 1,434 | 1,133 | 1,724 | 1,015 | -92.00 | 22.00 | 1,308 | 900 | 1,266 | 1,098 | 1,181 | 1,137 | 916 | 821 | 1,077 | 1,035 | -1,943 | 623 | 668 | 700 | 717 | 739 | |
Preferred Dividends | 121 | 121 | 124 | 123 | 113 | 112 | 100 | 91.00 | 59.00 | 52.00 | 51.00 | 51.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Net Income Common | 1,284 | -423 | 565 | 1,311 | 1,020 | 1,612 | 915 | -183 | -37.00 | 1,256 | 849 | 1,215 | 1,098 | 1,181 | 1,137 | 916 | 821 | 1,077 | 1,035 | -1,943 | 623 | 668 | 700 | 717 | 739 | |
Shares Outstanding (Basic) | 340 | 326 | 326 | 326 | 326 | 326 | 326 | 326 | 326 | 326 | 326 | 326 | 326 | 326 | 326 | 326 | 326 | 326 | 326 | 333 | 348 | 359 | 400 | 437 | 446 | |
Shares Outstanding (Diluted) | 341 | 326 | 328 | 330 | 329 | 329 | 329 | 330 | 329 | 329 | 327 | 329 | 331 | 330 | 332 | 331 | 329 | 328 | 326 | 333 | 349 | 364 | 405 | 439 | 446 | |
Shares Change | 4.29% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -2.1% | -4.31% | -3.06% | -10.25% | -8.47% | -2.02% | - | |
EPS (Basic) | 3.78 | -1.30 | 1.73 | 4.02 | 3.13 | 4.95 | 2.81 | -0.56 | -0.11 | 3.84 | 2.59 | 3.69 | 3.33 | 3.58 | 3.47 | 2.81 | 2.52 | 3.31 | 3.18 | -5.84 | 1.79 | 1.86 | 1.75 | 1.64 | 1.66 | |
EPS (Diluted) | 3.77 | -1.30 | 1.72 | 3.97 | 3.10 | 4.89 | 2.78 | -0.56 | -0.11 | 3.82 | 2.58 | 3.68 | 3.31 | 3.57 | 3.45 | 2.77 | 2.50 | 3.28 | 3.17 | -5.84 | 1.79 | 1.84 | 1.73 | 1.63 | 1.65 | |
EPS Growth | - | - | -56.68% | 28.06% | -36.61% | 75.9% | - | - | - | 48.06% | -29.89% | 11.18% | -7.28% | 3.48% | 24.55% | 10.8% | -23.78% | 3.47% | - | - | -2.72% | 6.36% | 6.13% | -1.21% | - | |
Free Cash Flow Per Share | -15.25 | -4.09 | -0.76 | -1.52 | 0.87 | -2.02 | -1.94 | -2.50 | -0.66 | -0.93 | -0.73 | -1.38 | 1.29 | 3.44 | 1.19 | -2.40 | 6.32 | 1.47 | 9.43 | 4.98 | -14.15 | 3.97 | 3.38 | 3.33 | 0.30 | |
Dividend Per Share | 2.48 | 2.43 | 2.23 | 1.98 | 1.73 | 1.48 | 1.37 | 1.31 | 1.29 | 1.27 | 1.25 | 1.23 | 1.18 | 1.10 | 1.02 | 1.02 | - | - | - | 1.11 | 0.81 | 1.04 | 1.00 | 1.25 | 0.75 | |
Dividend Growth | 1.94% | 8.68% | 12.66% | 14.56% | 16.8% | 8.33% | 4.19% | 2.18% | 1.58% | 1.61% | 1.63% | 4.26% | 6.82% | 7.84% | -0.2% | - | - | - | - | 37.04% | -22.12% | 4% | -20% | 66.67% | - | |
Gross Margin | 36.4% | 35.2% | 37.4% | 37.4% | 37% | 34.8% | 33.5% | 34.7% | 33.2% | 31% | 30% | 27.2% | 28.7% | 29.5% | 32.2% | 28.5% | 38.5% | 45.6% | 28.3% | 20.3% | 31.5% | 28.9% | 33.7% | 55.5% | 56.8% | |
Operating Margin | 14.4% | -4.4% | 11.8% | 17.4% | 17.4% | 18.4% | 13.6% | 19.3% | 19.5% | 18.2% | 11.3% | 18.2% | 19.5% | 20.5% | 19.5% | 10.8% | 13.6% | 20.3% | 45.9% | -19.9% | 19.8% | 20.1% | 22.0% | 23.9% | 22.7% | |
Profit Margin | 10.4% | -3.3% | 4.6% | 11% | 8.9% | 12% | 7.3% | -1.5% | -0.3% | 12.6% | 6.9% | 8.6% | 8.5% | 9.7% | 9.6% | 9% | 7.7% | 10.3% | 9.4% | -18.6% | 6.8% | 7.5% | 7.6% | 8.4% | 8.8% | |
FCF Margin | -42.0% | -10.5% | -2.0% | -4.2% | 2.5% | -4.9% | -5.0% | -6.9% | -2.0% | -3.0% | -1.9% | -3.2% | 3.3% | 9.2% | 3.3% | -7.7% | 19.2% | 4.6% | 27.8% | 15.9% | -53.7% | 16.1% | 14.6% | 17.0% | 1.6% | |
Effective Tax Rate | - | - | 29.0% | 11.0% | 30.0% | 20.4% | 19.3% | - | 96.3% | 20.4% | - | 32.0% | 30.9% | 33.0% | 28.7% | - | 13.1% | 23.5% | 61.4% | - | 35.8% | 40.9% | 41.6% | 44.0% | 41.7% | |
EBITDA | 3,771 | 1,633 | 3,724 | 4,290 | 4,179 | 4,542 | 3,497 | 2,330 | 2,502 | 3,463 | 3,072 | 3,981 | 3,634 | 3,773 | 3,556 | 2,929 | 3,120 | 3,574 | 5,329 | 247 | 3,638 | 3,598 | 3,348 | 3,243 | 2,974 | |
EBITDA Margin | 30.5% | 12.9% | 30.2% | 36.1% | 36.3% | 33.9% | 27.8% | 19.6% | 23.6% | 34.6% | 24.9% | 28.2% | 28.2% | 31% | 30% | 28.7% | 29.1% | 34.2% | 48.2% | 2.4% | 39.6% | 40.6% | 36.3% | 38% | 35.4% | |
EBIT | 1,968 | -307 | 1,609 | 2,192 | 2,174 | 2,727 | 1,801 | 696 | 1,075 | 2,083 | 1,534 | 2,562 | 2,342 | 2,569 | 2,388 | 1,809 | 1,965 | 2,533 | 4,264 | -1,705 | 1,812 | 1,840 | 1,898 | 1,974 | 1,887 | |
EBIT Margin | 15.9% | -2.4% | 13.1% | 18.5% | 18.9% | 20.3% | 14.3% | 5.9% | 10.2% | 20.8% | 12.4% | 18.2% | 18.2% | 21.1% | 20.1% | 17.7% | 18.3% | 24.2% | 38.5% | -16.4% | 19.7% | 20.8% | 20.6% | 23.1% | 22.5% |