Last 7 days
-0.2%
Last 30 days
0.2%
Last 90 days
2.1%
Trailing 12 Months
6.4%
Name | Mkt Capsorted ascending | Revenue | Price %, 1M | Returns, 1Y | P/E | P/S | Rev 1-Yr | Inc 1-Yr |
---|---|---|---|---|---|---|---|---|
LARGE-CAP | ||||||||
NEE | 151.5B | 21.0B | -0.13% | -6.43% | 36.52 | 7.23 | 22.77% | 16.06% |
DUK | 74.8B | 28.8B | -2.22% | -6.62% | 30.49 | 2.6 | 16.84% | -31.41% |
SO | 73.7B | 29.3B | 0.77% | 1.38% | 21.5 | 2.52 | 26.68% | 48.46% |
EIX | 26.4B | 17.2B | 0.15% | 6.43% | 32 | 1.53 | 15.53% | -10.92% |
FE | 23.0B | 12.5B | -1.66% | -7.45% | 56.58 | 1.84 | 11.92% | -68.36% |
MID-CAP | ||||||||
PNW | 8.9B | 4.3B | 4.77% | 9.89% | 17.79 | 2.06 | 13.68% | -21.25% |
NRG | 7.3B | 31.5B | -13.33% | -18.67% | 5.94 | 0.23 | 16.87% | -44.17% |
OGE | 7.2B | 3.4B | -8.04% | -4.74% | 10.86 | 2.14 | -7.61% | -9.71% |
IDA | 5.4B | 1.6B | 2.19% | -2.54% | 21.04 | 3.31 | 12.75% | 5.47% |
HE | 4.1B | 3.7B | -13.27% | -8.92% | 17.07 | 1.11 | 31.28% | -2.03% |
SJW | 2.3B | 620.7M | -1.69% | 15.73% | 31.49 | 3.75 | 8.19% | 22.07% |
SMALL-CAP | ||||||||
MSEX | 1.4B | 162.4M | -11.55% | -24.16% | 31.93 | 8.34 | 13.48% | 16.11% |
UTL | 886.7M | 563.2M | 5.51% | 11.70% | 21.42 | 1.57 | 18.99% | 14.68% |
GNE | 278.1M | 364.5M | -21.32% | 49.86% | 2.8 | 0.76 | 3.55% | 9592.01% |
Income Statement (Last 12 Months) | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Revenue | 4.1% | 17,220 | 16,535 | 16,606 | 15,913 | 14,905 |
Costs and Expenses | 3.6% | 15,737 | 15,195 | 15,350 | 14,576 | 13,428 |
EBITDA | 7.4% | 4,464 | 4,157 | 3,893 | 3,940 | - |
EBITDA Margin | 3.1% | 0.26* | 0.25* | 0.23* | 0.25* | - |
Earnings Before Taxes | 20.1% | 662 | 551 | 486 | 616 | 789 |
EBT Margin | 15.4% | 0.04* | 0.03* | 0.03* | 0.04* | - |
Interest Expenses | 11.3% | 1,169 | 1,050 | 993 | 954 | 925 |
Net Income | -10.9% | 824 | 925 | 702 | 771 | 925 |
Net Income Margin | -14.5% | 0.05* | 0.06* | 0.05* | 0.05* | - |
Free Cahsflow | 20.5% | -2,562 | -3,224 | -2,997 | -4,623 | - |
Balance Sheet | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Assets | 1.7% | 78,041 | 76,709 | 75,045 | 74,720 | 74,745 |
Current Assets | 9.8% | 7,070 | 6,441 | 5,653 | 5,273 | 5,491 |
Cash Equivalents | 294.0% | 914 | 232 | 122 | 231 | 390 |
Inventory | 8.0% | 474 | 439 | 438 | 434 | 420 |
Net PPE | 1.7% | 53,486 | 52,599 | 51,695 | 51,000 | 50,700 |
Liabilities | 1.9% | 60,519 | 59,416 | 57,370 | 57,088 | 56,956 |
Current Liabilities | -4.4% | 10,347 | 10,820 | 9,262 | 8,342 | 8,609 |
. Short Term Borrowings | -33.1% | 2,015 | 3,011 | 1,985 | 2,049 | 2,354 |
LT Debt, Current | 20.2% | 2,614 | 2,175 | 2,175 | 1,117 | 1,077 |
LT Debt, Non Current | 7.5% | 27,025 | 25,145 | 25,143 | 24,967 | 24,170 |
Shareholder's Equity | 1.5% | 15,621 | 15,392 | 17,675 | 17,632 | 15,888 |
Retained Earnings | 2.2% | 7,454 | 7,295 | 7,716 | 7,716 | 7,894 |
Accumulated Depreciation | -2.8% | 106 | 109 | 106 | 103 | 98.00 |
Shares Outstanding | 0.1% | 382 | 382 | 381 | 381 | 380 |
Cashflow (Last 12 Months) | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Cashflow From Operations | 26.7% | 3,216 | 2,539 | 2,623 | 731 | 11.00 |
Cashflow From Investing | 0.5% | -5,574 | -5,602 | -5,367 | -5,026 | -5,151 |
Cashflow From Financing | 4.0% | 2,881 | 2,771 | 2,782 | 4,139 | 5,445 |
Dividend Payments | 1.5% | 1,050 | 1,034 | 1,018 | 1,003 | 988 |
60.4%
20.4%
0%
Y-axis is the maximum loss one would have experienced if Edison International was unfortunately bought at previous high price.
6.5%
3.2%
5.0%
13.1%
FIve years rolling returns for Edison International.
Datesorted ascending | Fund Name | Type | % Chg | $ Change | $ Held | % Portfolio |
---|---|---|---|---|---|---|
2023-03-10 | VICTORY CAPITAL MANAGEMENT INC | reduced | -8.47 | 1,358,890 | 47,896,900 | 0.05% |
2023-03-06 | Rockefeller Capital Management L.P. | added | 3.52 | 910,000 | 6,462,000 | 0.03% |
2023-03-03 | TIAA, FSB | reduced | -7.73 | 14,878 | 404,878 | -% |
2023-02-28 | Voya Investment Management LLC | added | 4.05 | 2,555,210 | 17,589,200 | 0.03% |
2023-02-27 | Gallagher Benefit Services, Inc. | new | - | 722,195 | 722,195 | 0.15% |
2023-02-24 | National Pension Service | added | 0.08 | 3,580,430 | 36,719,700 | 0.07% |
2023-02-24 | NATIXIS | sold off | -100 | -5,019,000 | - | -% |
2023-02-24 | SRS Capital Advisors, Inc. | added | 1.35 | 1,298 | 14,298 | -% |
2023-02-23 | Portman Square Capital LLP | new | - | 794,996 | 794,996 | 0.06% |
2023-02-22 | TEACHERS RETIREMENT SYSTEM OF THE STATE OF KENTUCKY | unchanged | - | 250,000 | 2,262,000 | 0.02% |
Date Filed | Name of Filer | Percent of Class | No. of Shares | Form Type | |
---|---|---|---|---|---|
Feb 13, 2023 | capital international investors | 5.0% | 19,213,859 | SC 13G | |
Feb 13, 2023 | capital research global investors | 4.9% | 18,656,345 | SC 13G/A | |
Feb 09, 2023 | vanguard group inc | 12.67% | 48,365,315 | SC 13G/A | |
Jan 26, 2023 | blackrock inc. | 10.5% | 39,991,033 | SC 13G/A | |
Jan 20, 2023 | blackrock inc. | 10.5% | 39,991,033 | SC 13G/A | |
Feb 14, 2022 | state street corp | 6.88% | 26,124,905 | SC 13G/A | |
Feb 11, 2022 | capital research global investors | 5.7% | 21,567,094 | SC 13G | |
Feb 09, 2022 | vanguard group inc | 11.53% | 43,798,385 | SC 13G/A | |
Feb 01, 2022 | blackrock inc. | 9.4% | 35,628,603 | SC 13G/A | |
Feb 16, 2021 | capital international investors | 2.9% | 11,091,720 | SC 13G/A |
Fair Value | Very Pessimistic | Pessimistic | Base Case | Optimistic | Very Optimistic |
---|---|---|---|---|---|
Very Low Inflation | 37.04 -46.30% | 44.00 -36.21% | 64.09 -7.09% | 80.19 16.25% | 101.01 46.43% |
Current Inflation | 34.65 -49.77% | 40.64 -41.08% | 57.60 -16.50% | 71.08 3.04% | 88.55 28.37% |
Very High Inflation | 31.67 -54.09% | 36.52 -47.06% | 49.93 -27.62% | 60.47 -12.34% | 74.19 7.55% |
Date Filed | Form Type | Document | |
---|---|---|---|
Mar 13, 2023 | 8-K | Current Report | |
Mar 06, 2023 | 4 | Insider Trading | |
Mar 06, 2023 | 8-K | Current Report | |
Mar 03, 2023 | 4 | Insider Trading | |
Mar 03, 2023 | 4 | Insider Trading | |
Mar 03, 2023 | 4 | Insider Trading | |
Mar 03, 2023 | 4 | Insider Trading | |
Mar 03, 2023 | 4 | Insider Trading | |
Mar 03, 2023 | 4 | Insider Trading | |
Mar 03, 2023 | 4 | Insider Trading |
Datesorted ascending | Name | Buy/Sell | $ Value | Avg. Price | # Shares | Title |
---|---|---|---|---|---|---|
2023-03-02 | Umanoff Adam S | gifted | - | - | -1,840 | exec. vp & general counsel |
2023-03-02 | Umanoff Adam S | gifted | - | - | 1,840 | exec. vp & general counsel |
2023-02-22 | Anderson Jill Charlotte | sold (taxes) | -12,975 | 66.2 | -196 | executive vice president, sce |
2023-02-22 | Anderson Jill Charlotte | back to issuer | -9.19518 | 66.2 | -0.1389 | executive vice president, sce |
2023-02-22 | Schilling Natalie K | back to issuer | -54.337 | 66.2 | -0.8208 | senior vice president |
2023-02-22 | Schilling Natalie K | acquired | - | - | 498 | senior vice president |
2023-02-22 | Murphy J Andrew | back to issuer | -49.5441 | 66.2 | -0.7484 | senior vice president |
2023-02-22 | Choi Caroline | back to issuer | -26.48 | 66.2 | -0.4 | senior vice president |
2023-02-22 | Powell Steven D | sold (taxes) | -24,626 | 66.2 | -372 | president and ceo, sce |
2023-02-22 | Murphy J Andrew | sold (taxes) | -41,573 | 66.2 | -628 | senior vice president |
Consolidated Statements of Income - USD ($) shares in Millions, $ in Millions | 12 Months Ended | ||
---|---|---|---|
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Total operating revenue | $ 17,220 | $ 14,905 | $ 13,578 |
Purchased power and fuel | 6,375 | 5,540 | 4,932 |
Operation and maintenance | 4,724 | 3,645 | 3,609 |
Wildfire-related claims, net of insurance recoveries | 1,313 | 1,276 | 1,328 |
Wildfire Insurance Fund expense | 214 | 215 | 336 |
Depreciation and amortization | 2,561 | 2,218 | 1,967 |
Property and other taxes | 501 | 465 | 438 |
Impairment, net of other (income) | 54 | 71 | (116) |
Gain on sale of lease interest and other operating income | (5) | (2) | (133) |
Total operating expenses | 15,737 | 13,428 | 12,361 |
Operating income | 1,483 | 1,477 | 1,217 |
Interest expense | (1,169) | (925) | (902) |
Other income | 348 | 237 | 251 |
Income before income taxes | 662 | 789 | 566 |
Income tax benefit | (162) | (136) | (305) |
Net income | 824 | 925 | 871 |
Less: Preferred and preference stock dividend requirements | 105 | 60 | |
Net income attributable to Edison International common shareholders | $ 612 | $ 759 | $ 739 |
Basic earnings per share: | |||
Weighted average shares of common stock outstanding | 381 | 380 | 373 |
Basic earnings per common share attributable to Edison International common shareholders | $ 1.61 | $ 2.00 | $ 1.98 |
Diluted earnings per share: | |||
Weighted average shares of common stock outstanding, including effect of dilutive securities | 383 | 380 | 374 |
Diluted earnings per common share attributable to Edison International common shareholders | $ 1.60 | $ 2.00 | $ 1.98 |
SCE | |||
Total operating revenue | $ 17,172 | $ 14,874 | $ 13,546 |
Purchased power and fuel | 6,375 | 5,540 | 4,932 |
Operation and maintenance | 4,659 | 3,588 | 3,523 |
Wildfire-related claims, net of insurance recoveries | 1,305 | 1,276 | 1,328 |
Wildfire Insurance Fund expense | 214 | 215 | 336 |
Depreciation and amortization | 2,559 | 2,216 | 1,965 |
Property and other taxes | 497 | 462 | 435 |
Impairment, net of other (income) | 50 | 67 | (151) |
Total operating expenses | 15,659 | 13,364 | 12,368 |
Operating income | 1,513 | 1,510 | 1,178 |
Interest expense | (1,005) | (791) | (768) |
Other income | 337 | 233 | 255 |
Income before income taxes | 845 | 952 | 665 |
Income tax benefit | (109) | 17 | (277) |
Net income | 954 | 935 | 942 |
Less: Preferred and preference stock dividend requirements | 107 | 106 | 132 |
Net income attributable to Edison International common shareholders | $ 847 | $ 829 | $ 810 |
Consolidated Balance Sheets - USD ($) $ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
---|---|---|
ASSETS | ||
Cash and cash equivalents | $ 914 | $ 390 |
Receivables, less allowances for uncollectible accounts at respective dates | 1,695 | 1,398 |
Accrued unbilled revenue | 641 | 794 |
Inventory | 474 | 420 |
Prepaid expenses | 248 | 258 |
Regulatory assets | 2,497 | 1,778 |
Wildfire Insurance Fund contributions | 204 | 204 |
Other current assets | 397 | 249 |
Total current assets | 7,070 | 5,491 |
Nuclear decommissioning trusts | 3,948 | 4,870 |
Marketable securities | 5 | 12 |
Other investments | 50 | 39 |
Total investments | 4,003 | 4,921 |
Utility property, plant and equipment, less accumulated depreciation and amortization | 53,274 | 50,497 |
Nonutility property, plant and equipment, less accumulated depreciation at respective dates | 212 | 203 |
Total property, plant and equipment | 53,486 | 50,700 |
Receivables, less allowances for uncollectible accounts at respective dates | 2 | 122 |
Regulatory assets | 8,181 | 7,660 |
Wildfire Insurance Fund contributions | 2,155 | 2,359 |
Operating lease right-of-use assets | 1,442 | 1,932 |
Long-term insurance receivables | 465 | 75 |
Other long-term assets | 1,237 | 1,485 |
Total long-term assets | 13,482 | 13,633 |
Total assets | 78,041 | 74,745 |
LIABILITIES AND EQUITY | ||
Short-term debt | 2,015 | 2,354 |
Current portion of long-term debt | 2,614 | 1,077 |
Accounts payable | 2,359 | 2,002 |
Wildfire-related claims | 121 | 131 |
Customer deposits | 167 | 193 |
Regulatory liabilities | 964 | 603 |
Current portion of operating lease liabilities | 506 | 582 |
Other current liabilities | 1,601 | 1,667 |
Total current liabilities | 10,347 | 8,609 |
Long-term debt | 27,025 | 24,170 |
Deferred income taxes and credits | 6,149 | 5,740 |
Pensions and benefits | 422 | 496 |
Asset retirement obligations | 2,754 | 2,772 |
Regulatory liabilities | 8,211 | 8,981 |
Operating lease liabilities | 936 | 1,350 |
Wildfire-related claims | 1,687 | 1,733 |
Other deferred credits and other long-term liabilities | 2,988 | 3,105 |
Total deferred credits and other liabilities | 23,147 | 24,177 |
Total liabilities | 60,519 | 56,956 |
Commitments and contingencies (Note 12) | ||
Preferred / preference stock | 1,978 | 1,977 |
Common stock, no par value, including additional paid-in capital | 6,200 | 6,071 |
Accumulated other comprehensive loss | (11) | (54) |
Retained earnings | 7,454 | 7,894 |
Total Edison International's shareholders' equity | 15,621 | 15,888 |
Noncontrolling interests - preference stock of SCE | 1,901 | 1,901 |
Total equity | 17,522 | 17,789 |
Total liabilities and equity | 78,041 | 74,745 |
SCE Recovery Funding LLC | ||
ASSETS | ||
Other current assets | 45 | 19 |
Regulatory assets | 834 | 325 |
LIABILITIES AND EQUITY | ||
Current portion of long-term debt | 29 | 14 |
Regulatory liabilities | 33 | 14 |
Other current liabilities | 4 | 1 |
Long-term debt | 809 | 314 |
SCE | ||
ASSETS | ||
Cash and cash equivalents | 766 | 279 |
Receivables, less allowances for uncollectible accounts at respective dates | 1,675 | 1,393 |
Accrued unbilled revenue | 638 | 794 |
Inventory | 474 | 420 |
Prepaid expenses | 292 | 257 |
Regulatory assets | 2,497 | 1,778 |
Wildfire Insurance Fund contributions | 204 | 204 |
Other current assets | 384 | 222 |
Total current assets | 6,930 | 5,347 |
Nuclear decommissioning trusts | 3,948 | 4,870 |
Other investments | 36 | 34 |
Total investments | 3,984 | 4,904 |
Utility property, plant and equipment, less accumulated depreciation and amortization | 53,274 | 50,497 |
Nonutility property, plant and equipment, less accumulated depreciation at respective dates | 206 | 196 |
Total property, plant and equipment | 53,480 | 50,693 |
Receivables, less allowances for uncollectible accounts at respective dates | 2 | 122 |
Regulatory assets | 8,181 | 7,660 |
Wildfire Insurance Fund contributions | 2,155 | 2,359 |
Operating lease right-of-use assets | 1,433 | 1,925 |
Long-term insurance receivables | 139 | 75 |
Long-term insurance receivables due from affiliate | 334 | |
Other long-term assets | 1,169 | 1,453 |
Total long-term assets | 13,413 | 13,594 |
Total assets | 77,807 | 74,538 |
LIABILITIES AND EQUITY | ||
Short-term debt | 925 | 2,354 |
Current portion of long-term debt | 2,214 | 377 |
Accounts payable | 2,351 | 1,999 |
Wildfire-related claims | 121 | 131 |
Customer deposits | 167 | 193 |
Regulatory liabilities | 964 | 603 |
Current portion of operating lease liabilities | 505 | 582 |
Other current liabilities | 1,578 | 1,631 |
Total current liabilities | 8,825 | 7,870 |
Long-term debt | 24,044 | 21,733 |
Deferred income taxes and credits | 7,545 | 7,181 |
Pensions and benefits | 105 | 111 |
Asset retirement obligations | 2,754 | 2,772 |
Regulatory liabilities | 8,211 | 8,981 |
Operating lease liabilities | 928 | 1,343 |
Wildfire-related claims | 1,687 | 1,733 |
Other deferred credits and other long-term liabilities | 2,919 | 2,979 |
Total deferred credits and other liabilities | 24,149 | 25,100 |
Total liabilities | 57,018 | 54,703 |
Commitments and contingencies (Note 12) | ||
Preferred / preference stock | 1,945 | 1,945 |
Common stock, no par value, including additional paid-in capital | 2,168 | 2,168 |
Additional paid-in capital | 8,441 | 7,033 |
Accumulated other comprehensive loss | (8) | (32) |
Retained earnings | 8,243 | 8,721 |
Total equity | 20,789 | 19,835 |
Total liabilities and equity | 77,807 | 74,538 |
SCE | SCE Recovery Funding LLC | ||
ASSETS | ||
Regulatory assets | 834 | 325 |
LIABILITIES AND EQUITY | ||
Long-term debt | $ 809 | $ 314 |