Edison International

NYSE-EIX

Overview Financials Investor Relations Estimates Ownership Industry Dividends Modeling Filings

Income Statement	Dec '14	Dec '15	Dec '16	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23	LTM
Total Revenues						12,347	13,578	14,905	17,220	16,338	16,822
Total Revenues % Chg.						-2.4%	10%	9.8%	15.5%	-5.1%	-2%
Cost of Goods Sold, Total						5,606	6,465	6,196	7,806	6,788	6,842
Gross Profit						6,741	7,113	8,709	9,414	9,550	9,980
Selling General & Admin Expenses, Total	—	—				2,184	1,976	2,868	3,159	2,738	2,746
Depreciation & Amortization						1,730	1,967	2,218	2,561	2,635	2,757
Other Operating Expenses						558	438	455	503	572	592
Other Operating Expenses, Total						4,472	4,381	5,541	6,223	5,945	6,095
Operating Income						2,269	2,732	3,168	3,191	3,605	3,885
Interest Expense, Total						-962	-1,034	-1,091	-1,381	-1,822	-2,016
Interest And Investment Income						37	20	—	—	—	11
Net Interest Expenses						-925	-1,014	-1,091	-1,381	-1,822	-2,005
Other Non Operating Income (Expenses)						89	131	116	214	402	435
EBT, Excl. Unusual Items						1,433	1,849	2,193	2,024	2,185	2,315
Impairment of Goodwill	—	—	—	—		-25	—	—	—	—	—
Gain (Loss) On Sale Of Investments	—	—	—	—	—	—	—	—	—	—	3
Gain (Loss) On Sale Of Assets	—	—	—	—		5	133	—	—	—	—
Asset Writedown						—	116	-79	-47	—	—
Other Unusual Items	—	—	—	—		-407	-1,664	-1,491	-1,527	-880	-1,367
EBT, Incl. Unusual Items						1,006	434	623	450	1,305	951
Income Tax Expense						-278	-305	-136	-162	108	-10
Earnings From Continuing Operations						1,284	739	759	612	1,197	961
Earnings Of Discontinued Operations				—		—	—	—	—	—	—
Minority Interest						—	—	—	—	—	—
Net Income						1,284	739	759	612	1,197	961
Preferred Dividend and Other Adjustments			—	—	—	—	—	—	—	—	—
Net Income to Common Incl Extra Items						1,284	739	759	612	1,197	961
Net Income to Common Excl. Extra Items						1,284	739	759	612	1,197	961
Total Shares Outstanding						362	378.9	380.4	382.2	383.9	386.1
Weighted Avg. Shares Outstanding						340	373	380	381	383	384
Weighted Avg. Shares Outstanding Dil						341	374	380	383	385	386
EPS						3.8	2	2	1.6	3.1	2.5
EPS Diluted						3.8	2	2	1.6	3.1	2.5
EBITDA						3,882	4,543	5,145	5,480	5,968	6,331
Effective Tax Rate						-27.6%	-70.3%	-21.8%	-36%	8.3%	-1.1%