EDISON INTERNATIONAL (EIX)

Import this data to Google Sheets with:

=jivedata("EIX","financials")

Full statements spill as a table. For one cell: =jivedata("EIX","Revenue") or =jivedata("EIX","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.

EDISON INTERNATIONAL

EIX • CIK 0000827052

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Revenues	$16,338,000	$17,599,000	$19,317,000	$19,609,000
Utilities Operating Expense, Maintenance and Operations	$4,138,000	$5,172,000	$5,098,000	$5,132,000
Asset Impairment Charges	$1,000	—	$106,000	$97,000
Costs and Expenses	$13,711,000	$14,669,000	$12,224,000	$13,576,000
Operating Income (Loss)	$2,627,000	$2,930,000	$7,093,000	$6,033,000
InterestExpenseNonoperating	—	$1,869,000	$1,539,000	$1,762,000
Nonoperating Income (Expense)	$500,000	$502,000	$438,000	$452,000
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest	$1,515,000	$1,563,000	$5,992,000	$4,723,000
Income Tax Expense (Benefit)	$108,000	$17,000	$1,291,000	$944,000
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	$1,407,000	$1,546,000	$4,701,000	$3,779,000
Net Income (Loss) Attributable to Parent	—	—	$4,459,000	$3,554,000
Weighted Average Number of Shares Outstanding, Basic	383,000,000	386,000,000	385,000,000	385,000,000
Weighted Average Number of Shares Outstanding, Diluted	385,000,000	388,000,000	386,000,000	387,000,000
Preferred Stock Dividends, Income Statement Impact	$87,000	$87,000	—	$87,000
Net Income (Loss) Available to Common Stockholders, Basic	$1,197,000	$1,284,000	$4,457,000	$3,553,000

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Cash and Cash Equivalents, at Carrying Value	$345,000	$193,000	$158,000	$168,000
Accounts Receivable, after Allowance for Credit Loss, Current	$2,016,000	$2,169,000	$1,463,000	$1,577,000
Unbilled Receivables, Current	$742,000	$848,000	$1,238,000	$1,022,000
Inventory, Net	$527,000	$538,000	$535,000	$542,000
Prepaid Expense, Current	$112,000	$103,000	$119,000	$280,000
Regulatory Assets, Current	$2,524,000	$2,748,000	$3,290,000	$2,660,000
Other Assets, Current	$341,000	$418,000	$745,000	$789,000
Assets, Current	$6,811,000	$7,155,000	$7,686,000	$7,176,000
Decommissioning Fund Investments, Fair Value	$4,173,000	$4,286,000	$4,535,000	$4,457,000
Other Long-term Investments	$54,000	$57,000	$51,000	$63,000
Long-term Investments	—	—	$4,586,000	$4,520,000
Public Utilities, Property, Plant and Equipment, Net	$55,877,000	$59,047,000	$63,131,000	$64,020,000
Property, Plant and Equipment, Other, Net	$207,000	$207,000	$197,000	$194,000
Property, Plant and Equipment, Net	$56,084,000	$59,254,000	$63,328,000	$64,214,000
Accounts Receivable, after Allowance for Credit Loss, Noncurrent	—	$62,000	$38,000	$36,000
Regulatory Assets, Noncurrent	$8,897,000	$8,886,000	$12,960,000	$13,011,000
Operating Lease, Right-of-Use Asset	$1,221,000	$1,180,000	$1,161,000	$1,148,000
Insurance Settlements Receivable, Noncurrent	$501,000	$418,000	$359,000	$456,000
Other Assets, Noncurrent	$2,066,000	$2,403,000	$2,168,000	$2,209,000
Other Assets, Miscellaneous, Noncurrent	—	—	$18,426,000	$18,565,000
Assets	$81,758,000	$85,579,000	$94,026,000	$94,475,000
Short-term Debt	$1,077,000	$998,000	$2,390,000	$1,242,000
Long-term Debt, Current Maturities	$2,697,000	$2,049,000	$1,928,000	$2,996,000
Accounts Payable, Current	$1,983,000	$2,000,000	$2,344,000	$2,413,000
Loss Contingency, Accrual, Current	$30,000	$60,000	$585,000	$556,000
Accrued Liabilities, Current	—	$422,000	$473,000	$504,000
Regulatory Liability, Current	$763,000	$1,347,000	$1,158,000	$354,000
Operating Lease, Liability, Current	$120,000	$124,000	$120,000	$120,000
Other Liabilities, Current	$1,751,000	$1,439,000	$1,538,000	$1,515,000
Liabilities, Current	$8,598,000	$8,439,000	$10,536,000	$9,700,000
Long-term Debt, Excluding Current Maturities	$30,316,000	$33,534,000	$36,070,000	$37,311,000
Deferred Income Tax Liabilities, Net	$6,672,000	$7,180,000	$9,114,000	$9,275,000
Liability, Defined Benefit Plan, Noncurrent	$415,000	$384,000	$370,000	$365,000
Asset Retirement Obligations, Noncurrent	$2,666,000	$2,580,000	$2,583,000	$2,598,000
Regulatory Liability, Noncurrent	$9,420,000	$10,159,000	$10,627,000	$10,870,000
Operating Lease, Liability, Noncurrent	$1,101,000	$1,056,000	$1,041,000	$1,028,000
Loss Contingency, Accrual, Noncurrent	$1,368,000	$941,000	$721,000	$837,000
Other Liabilities, Noncurrent	$3,258,000	$3,566,000	$3,705,000	$3,607,000
Liabilities, Other than Long-term Debt, Noncurrent	$24,900,000	$25,866,000	$28,161,000	$28,580,000
Liabilities	$63,814,000	$67,839,000	$74,767,000	$75,591,000
Preferred Stock, Value, Outstanding	$1,673,000	$1,645,000	$497,000	$83,000
Common Stocks, Including Additional Paid in Capital	$6,338,000	$6,353,000	$6,362,000	$6,362,000
Accumulated Other Comprehensive Income (Loss), Net of Tax	$-9,000	$0	$6,000	$6,000
Retained Earnings (Accumulated Deficit)	$7,499,000	$7,567,000	$10,714,000	$10,899,000
Stockholders' Equity Attributable to Parent	$15,501,000	$15,565,000	$17,579,000	$17,320,000
Noncontrolling Interest, Amount Represented by Preferred Stock	$2,443,000	$2,175,000	$1,680,000	$1,564,000
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest	$17,944,000	$17,740,000	$19,259,000	$18,884,000
Accounts Receivable, Allowance for Credit Loss, Current	$360,000	$352,000	$356,000	$348,000
Public Utilities, Property, Plant and Equipment, Accumulated Depreciation	$12,910,000	$14,207,000	$15,060,000	$15,196,000
Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment	$114,000	$124,000	$132,000	$117,000
Accounts Receivable, Allowance for Credit Loss, Noncurrent	—	$43,000	$49,000	$39,000
Preferred Stock, Shares Authorized	50,000,000	50,000,000	50,000,000	50,000,000
Common Stock, Shares Authorized	800,000,000	800,000,000	800,000,000	800,000,000
Common Stock, Shares, Issued	383,924,912	384,784,719	384,787,056	384,793,941

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	$1,407,000	$1,546,000	$4,701,000	$3,779,000
Net Cash Provided by (Used in) Operating Activities	$3,401,000	$5,014,000	$5,800,000	$6,003,000
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect	$-385,000	$152,000	$36,000	$-1,137,000
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	$532,000	$684,000	$720,000	$-417,000
Depreciation, Depletion and Amortization	$2,721,000	$2,939,000	$3,237,000	$3,329,000
Proceeds from Issuance of Long-term Debt	$5,121,000	$5,256,000	$5,133,000	$5,184,000
Public Utilities, Allowance for Funds Used During Construction, Additions	$157,000	$187,000	$189,000	$199,000
Repayments of Long-term Debt	$2,498,000	$2,701,000	$2,052,000	$3,302,000
Asset Impairment Charges	$1,000	—	$106,000	$97,000
Proceeds from Short-term Debt	$1,076,000	$0	$1,260,000	$1,260,000
Deferred Income Taxes and Tax Credits	$108,000	$9,000	$1,208,000	$833,000
Repayments of Short-term Debt	$2,407,000	$401,000	$230,000	$662,000
Payments for Repurchase of Common Stock	—	$200,000	$32,000	$29,000
Other Noncash Income (Expense)	$-57,000	$-81,000	$-176,000	$-175,000
Proceeds from Issuance of Preferred Stock and Preference Stock	$542,000	$345,000	$0	$0
Gain (Loss) on Disposition of Other Assets	$180,000	$174,000	$123,000	$87,000
Payments for Repurchase of Preferred Stock and Preference Stock	$289,000	$656,000	$1,664,000	$2,202,000
Proceeds from (Repayments of) Commercial Paper	$1,102,000	$308,000	$-346,000	$630,000
Payments of Ordinary Dividends, Noncontrolling Interest	$117,000	$168,000	$136,000	$129,000
Payments of Ordinary Dividends, Common Stock	$1,112,000	$1,198,000	$1,274,000	$1,293,000
Payments of Ordinary Dividends, Preferred Stock and Preference Stock	$108,000	$88,000	$104,000	$73,000
Proceeds from (Payments for) Other Financing Activities	$117,000	$177,000	$16,000	$25,000
Net Cash Provided by (Used in) Financing Activities	$1,447,000	$674,000	$571,000	$-591,000
Payments to Acquire Property, Plant, and Equipment	$5,448,000	$5,707,000	$6,515,000	$6,646,000
Proceeds from Decommissioning Trust Fund Assets	$4,597,000	$5,019,000	$6,219,000	$6,804,000
Payments to Acquire Investments to be Held in Decommissioning Trust Fund	$4,417,000	$4,898,000	$6,098,000	$6,719,000
Payments for (Proceeds from) Other Investing Activities	$-35,000	$-50,000	$-59,000	$-12,000
Net Cash Provided by (Used in) Investing Activities	$-5,233,000	$-5,536,000	$-6,335,000	$-6,549,000
Increase (Decrease) in Receivables	$349,000	$278,000	$-662,000	$-262,000
Increase (Decrease) in Inventories	$63,000	$14,000	$4,000	$12,000
Increase (Decrease) in Accounts Payable	$-408,000	$53,000	$78,000	$117,000
Increase (Decrease) in Other Current Assets and Liabilities, Net	$-185,000	$42,000	$253,000	$89,000
Increase (Decrease) in Derivative Assets and Liabilities	$174,000	$-28,000	$11,000	$21,000
Increase (Decrease) in Regulatory Assets and Liabilities	$-576,000	$-1,219,000	$3,445,000	$1,921,000
Increase (Decrease) in Other Noncurrent Assets and Liabilities, Net	$4,000	$-140,000	$-218,000	$-207,000
Interest Paid, Excluding Capitalized Interest, Operating Activities	$1,401,000	$1,588,000	$1,716,000	$1,815,000

Loading financial statements…

Import this data to Google Sheets with:

=jivedata("EIX","financials")

Full statements spill as a table. For one cell: =jivedata("EIX","Revenue") or =jivedata("EIX","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.