FirmAtlas
Company handbook · EIX · Prepared by FirmAtlas · firmatlas.app · printed 2026-10-16
EIX · CIK 827052 · LATEST FILING: 10-Q JUN '26 · FILED JUL 30, 2026
EDISON INTERNATIONAL
$55.93
+0.28 (+0.50%)
Close, Oct 16, 2026 · 52-week $51–82
Last fiscal year
EDISON INTERNATIONAL reported revenue of $19.3B for the year ended Dec 31, 2025 (FY25), up 9.8% from FY24. Net income was $4.5B, operating cash flow $5.8B and free cash flow −$715M. Source: 10-K filed Feb 18, 2026.
Market cap
$21.5B
P/E
6.1
EV/EBITDA
5.9x
P/B
1.2
Div yield
6.28%
ROIC
10.2%
Revenue 1Y
9.8%/yr
EPS 1Y
248.9%/yr
Shares 1Y
+0.0%
Loading chart…
Median
Daily closes, split-adjusted · ratios at each fiscal year end
Company
CEOPedro J. Pizarro
HQRosemead, CA
AuditorPricewaterhouseCoopers LLP
Year endsDecember
Compounded growth & averages
10Y
5Y
3Y
TTM
Share price
−2.3%
−0.5%
−5.4%
−1.4%
Upgrade to see 10 years
Share price: yearly compound rate of the traded close; the last column is the past year.
Where the cash went · FY24–FY25
$14.9B deployed
Capex
$12.2B
81.9%
Dividends
$2.5B
16.6%
Buybacks
$232M
1.6%
Operating cash flow over the period: $10.8B. Total debt changed by +$3.8B.
Capex was more than operating cash flow in FY25.
Growth engines
How much of the profit growth came from new investment, and how much from running the business better.
Upgrade to see 10 years
Financials
Last 2 years · Upgrade to see 10 years · USD millions · each year opens its 10-K · change vs previous year
Last 4 quarters · USD millions · quarter-end month shown · change vs same quarter a year earlier
TTM = the last four quarters, to Mar '26. Balance-sheet rows show that latest quarter. “—” where the quarters do not add up to the annual figures. No TTM for cash: our quarterly rows do not hold short-term investments yet, and annual cash includes them.
Income
Revenue
17,599
19,317+9.8%
19,609
YoY
+9.8%
Operating income
2,930
7,093+142.1%
6,033
Operating margin
16.6%
36.7%+20.1 pp
—
EBITDA
5,796
10,330+78.2%
—
EBITDA margin
32.9%
53.5%+20.5 pp
—
Interest expense
1,869
1,539−17.7%
—
Interest coverage
3.10x
6.71x+3.61x
—
Net income
1,284
4,459+247.3%
3,554
YoY
+247.3%
Net margin
7.3%
23.1%+15.8 pp
—
EPS (diluted, $)
3.31
11.55+248.9%
9.22
YoY
+248.9%
Balance sheet
Total assets
85,579
94,026+9.9%
94,475
Cash & short-term investments
684
720+5.3%
—
Accounts receivable
2,169
1,463−32.5%
—
Inventory
538
535−0.6%
—
Net PP&E
59,254
63,328+6.9%
—
Other assets
22,934
27,980+22.0%
—
Total liabilities
70,014
76,447+9.2%
77,155
Accounts payable
2,000
2,344+17.2%
—
Total debt
36,581
40,388+10.4%
41,549
Other liabilities
31,433
33,715+7.3%
—
Shareholders’ equity
15,565
17,579+12.9%
17,320
Total liabilities = total assets − shareholders’ equity, so it includes minority interest where a company has one.
Cash flow statement · as filed
Cash from operations
5,014
5,800+15.7%
6,003
Net income
1,546
4,701+204.1%
—
Depreciation & amortization
2,866
3,237+12.9%
—
Stock-based compensation
57
57+0.0%
—
Working capital & other
545
(2,195)−502.8%
—
Cash from investing
(5,536)
(6,335)n/m
—
Capex
(5,707)
(6,515)n/m
—
Other investing
171
180+5.3%
—
Cash from financing
674
571−15.3%
—
Debt raised
5,256
5,133−2.3%
—
Debt repaid
(2,701)
(2,052)n/m
—
Dividends
(1,198)
(1,274)n/m
—
Buybacks
(200)
(32)n/m
—
Other financing
(483)
(1,204)n/m
—
Net change in cash
152
36−76.3%
—
Free cash flow (OCF − capex)
(693)
(715)n/m
(643)
Where the cash went
Operating cash flow
5,014
5,800+15.7%
6,003
Reinvested in the business
5,707
6,515+14.2%
—
% of operating cash flow
113.8%
112.3%
Capex
5,707
6,515+14.2%
6,646
Free cash flow
(693)
(715)n/m
(643)
YoY
n/m
Returned to shareholders
1,398
1,306−6.6%
—
% of free cash flow
—
—
Dividends
1,198
1,274+6.3%
—
Buybacks
200
32−84.0%
—
Change in total debt
—
3,807
—
Cash left over
—
1,786
—
FCF conversion (FCF ÷ net income)
−54.0%
−16.0%+37.9 pp
—
Owner earnings
—
2,234
—
Owner earnings margin
—
11.6%
—
Buyback yield
0.7%
0.1%−0.5 pp
—
Returns & ratios
ROIC (all capital)
5.6%
10.2%+4.6 pp
—
ROIC (operating)
4.8%
9.1%+4.2 pp
—
Net debt / EBITDA
6.19x
3.84x−2.35x
—
Debt / equity
2.35x
2.30x−0.05x
—
ROE
8.2%
25.4%+17.1 pp
—
ROA
1.5%
4.7%+3.2 pp
—
ROCE
3.8%
8.5%+4.7 pp
—
NOPAT
2,898
5,565+92.0%
—
Invested capital (operating)
59,961
62,982+5.0%
—
Invested capital (all)
51,462
57,247+11.2%
—
Reinvestment rate
—
54.3%
—
Net debt is 3.8x EBITDA (FY25).
Income
Jun '25
Sep '25
Dec '25
Mar '26
Revenue
4,543
5,750
5,213
4,103
vs year-ago quarter
Operating income
775
1,432
2,752
1,074
Net income
343
832
1,848
531
vs year-ago quarter
Net margin
7.6%
14.5%
35.4%
12.9%
EPS (diluted, $)
0.89
2.16
4.80
1.37
vs year-ago quarter
Balance sheet
Jun '25
Sep '25
Dec '25
Mar '26
Total assets
88,813
90,489
94,026
94,475
Cash & equivalents
779
897
720
771
Total debt
38,370
38,257
40,388
41,549
Shareholders’ equity
16,686
17,155
17,579
17,320
Cash flow
Jun '25
Sep '25
Dec '25
Mar '26
Operating cash flow
882
2,122
1,572
1,427
Capex
1,712
1,504
1,891
1,539
Free cash flow
(830)
618
(319)
(112)
vs year-ago quarter