Pulling SEC filings + quote and writing the call…
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $11.9B | $12.3B | $12.7B | $12.3B | $13.6B | $14.9B | $17.2B | $16.3B | $17.6B | $19.3B |
| Revenue growth | — | 3.8% | 2.7% | -2.4% | 10.0% | 9.8% | 15.5% | -5.1% | 7.7% | 9.8% |
| Operating income | $2.06B | $1.46B | -$552M | $1.77B | $1.22B | $1.48B | $1.48B | $2.63B | $2.93B | $7.09B |
| Operating margin | 17.4% | 11.8% | -4.4% | 14.4% | 9.0% | 9.9% | 8.6% | 16.1% | 16.6% | 36.7% |
| Net income | $1.43B | $565M | -$423M | $1.28B | $739M | $925M | $824M | $1.20B | $1.28B | $4.46B |
| Net margin | 12.0% | 4.6% | -3.3% | 10.4% | 5.4% | 6.2% | 4.8% | 7.3% | 7.3% | 23.1% |
| EPS (diluted) | $3.97 | $1.72 | -$1.30 | $3.77 | $1.98 | $2.00 | $1.60 | $3.11 | $3.31 | $11.55 |
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $3.25B | $3.60B | $3.18B | -$307M | $1.26B | $11.0M | $3.22B | $3.40B | $5.01B | $5.80B |
| Capital expenditures | $3.75B | $3.84B | $4.51B | $4.88B | $5.48B | $5.50B | $5.78B | $5.45B | $5.71B | $6.51B |
| Free cash flow | -$495M | -$247M | -$1.33B | -$5.18B | -$4.22B | -$5.49B | -$2.56B | -$2.05B | -$693M | -$715M |
| Share buybacks | — | — | — | — | — | — | $0.00 | $0.00 | $200M | $32.0M |
| Dividends paid | $626M | $707M | $788M | $810M | $928M | $988M | $1.05B | $1.11B | $1.20B | $1.27B |
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $96.0M | $1.09B | $144M | $68.0M | $87.0M | $390M | $914M | $345M | $193M | $158M |
| Total assets | $51.3B | $52.6B | $56.7B | $64.4B | $69.4B | $74.7B | $78.0B | $81.8B | $85.6B | $94.0B |
| Total liabilities | $37.1B | $38.7B | $44.1B | $48.9B | $53.4B | $57.0B | $60.5B | $63.8B | $67.8B | $74.8B |
| Long-term debt | $10.2B | $11.6B | $14.6B | $17.9B | $19.6B | $24.2B | $27.0B | $30.3B | $33.5B | $36.1B |
| Shareholders' equity | $14.2B | $13.9B | $12.7B | $15.5B | $14.0B | $15.9B | $15.6B | $15.5B | $15.6B | $17.6B |
| Retained earnings | $9.54B | $9.19B | $7.96B | $8.38B | $8.15B | $7.89B | $7.45B | $7.50B | $7.57B | $10.7B |
| Shares (wtd avg diluted) | 330M | 328M | 326M | 341M | 374M | 380M | 383M | 385M | 388M | 386M |
Every figure is extracted from EDISON INTERNATIONAL’s annual reports as filed with the SEC (XBRL company facts) — no third-party estimates. Fiscal years are labeled by period end; filers occasionally re-tag concepts, so a sparse cell means the company didn’t report that concept for that year. Free cash flow = operating cash flow − capital expenditures.
Research and education only — not financial advice. TENKis not a registered investment adviser or broker-dealer and gives no personalized advice. Every call is impersonal — identical for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security. The operator and an affiliated trading operation may hold or trade the securities TENK rates; see Disclosures. Past performance does not guarantee future results. Do your own research.