Edison International Reports Fourth Quarter and Full-Year 2025 Results
- Fourth-quarter 2025 GAAP EPS of $4.80; core EPS of $1.86
- Full-year 2025 GAAP EPS of $11.58; core EPS of $6.55
- Introduced 2026 core EPS guidance of $5.90-6.20 and 2027 core EPS guidance of $6.25-6.65
- Recent regulatory decisions provide strong visibility into achieving multi-year targets
- Continued confidence in delivering 5-7% core EPS growth from 2025-2028 and extending to 2030
Edison International (NYSE:EIX) today reported fourth-quarter net income of $1,848 million, or $4.80 per share, compared to net income of $340 million, or $0.88 per share, in the fourth quarter of last year. As adjusted, fourth-quarter core earnings were $717 million, or $1.86 per share, compared to core earnings of $405 million, or $1.05 per share, in the fourth quarter of last year.
Southern California Edison's fourth-quarter 2025 core earnings per share (EPS) increased year over year, primarily due to a benefit to interest expense related to cost recoveries authorized under the Woolsey Settlement Agreement and revenue recognition from the 2025 GRC final decision.
Edison International Parent and Other's fourth-quarter 2025 core loss per share increased year over year, primarily due to a loss on preferred stock redemption driven by the recognition of the original issuance costs.
"This year's results reflect the progress we're making to deliver a safer, more resilient, and more affordable energy system for customers," said Pedro J. Pizarro, president and CEO of Edison International. "SCE's extensive wildfire mitigation approach has resulted in the installation of more than 7,000 miles of covered conductor in high fire risk areas—over 90% of the utility's planned grid hardening effort. This work continues to play a critical role in reducing ignition risk and strengthening reliability for the communities we serve. We're also continuing to support communities recovering from recent wildfires through SCE's Wildfire Recovery Compensation Program, where we are actively processing claims and making payments to help customers rebuild."
Pizarro added, "Safety and affordability remain at the core of our commitment to customers. Earlier this year, SCE announced a 2.3% rate decrease for residential customers and a 5.3% decrease for small and medium-sized businesses. This is starting from a place of having the lowest system average rate among California's major investor-owned utilities."
Full-Year Earnings
For 2025, Edison International reported net income of $4,459 million, or $11.58 per share, compared to $1,284 million, or $3.33 per share, for 2024. As adjusted, Edison International's core earnings were $2,520 million, or $6.55 per share, compared to $1,900 million, or $4.93 per share, in 2024.
SCE's full-year core EPS was higher, primarily due to revenue recognition from the 2025 GRC final decision and a benefit to interest expense related to cost recoveries authorized under the TKM and Woolsey Settlement Agreements.
Edison International Parent and Other's full-year core loss per share increased primarily due to higher interest expense and a loss on preferred stock redemption driven by the recognition of the original issuance costs.
Edison International uses core earnings internally for financial planning and analysis of performance. Core earnings are also used when communicating with investors and analysts regarding Edison International's earnings results to facilitate comparisons of the company's performance from period to period. Please see the attached tables to reconcile core earnings to basic GAAP earnings.
2026 and 2027 Earnings Guidance
The company introduced its earnings guidance ranges for 2026 and 2027, as summarized in the following table. See the presentation accompanying the company's conference call for further information and assumptions.
|
|
2026 Earnings Guidance |
|
2027 Earnings Guidance |
||||||||||||
|
|
as of Feb. 18, 2026 |
|
as of Feb. 18, 2026 |
||||||||||||
|
|
Low |
|
High |
|
Low |
|
High |
||||||||
EIX Basic EPS |
|
$ |
5.90 |
|
$ |
6.20 |
|
$ |
6.25 |
|
$ |
6.65 |
||||
Less: Non-core Items* |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
EIX Core EPS |
|
$ |
5.90 |
|
|
$ |
6.20 |
|
|
$ |
6.25 |
|
|
$ |
6.65 |
|
*Non-core items are presented as they are recorded. |
||||||||||||||||
Edison International and Southern California Edison Declare Dividends
Today, the board of directors of Edison International declared a quarterly common stock dividend of $0.8775 per share, payable on April 30, 2026, to shareholders of record on April 7, 2026. It also declared dividends on preferred stock.
Additionally, the board of directors of Southern California Edison Company today declared dividends on preference stock. For more information, please see the related news release at edisoninvestor.com.
Fourth Quarter and Full-Year 2025 Earnings Conference Call and Webcast Details
When: |
Wednesday, Feb. 18, 1:30-2:30 p.m. (PST) |
|||
Telephone Numbers: |
1-888-673-9780 (U.S.) and 1-312-470-0178 (Int'l) — Passcode: Edison |
|||
Telephone Replay: |
1-800-685-6667 (U.S.) and 1-203-369-3864 (Int'l) — Passcode: 1834 |
|||
Telephone replay available through Mar. 4 at 6 p.m. (PST) |
||||
Webcast: |
Edison International has posted its earnings conference call prepared remarks by the CEO and CFO, the teleconference presentation, and Form 10-K on the company's investor relations website. These materials are available at edisoninvestor.com.
About Edison International
Edison International (NYSE:EIX) is one of the nation's largest electric utility holding companies, focused on providing clean and reliable energy and energy services through its independent companies. Headquartered in Rosemead, Calif., Edison International is the parent company of Southern California Edison Company, a utility delivering electricity to 15 million people across Southern, Central and Coastal California. Edison International is also the parent company of Trio (formerly Edison Energy), a portfolio of nonregulated competitive businesses providing integrated sustainability and energy advisory services to large commercial, industrial and institutional organizations in North America and Europe.
Appendix
Use of Non-GAAP Financial Measures
Edison International's earnings and basic earnings per share (EPS) are prepared in accordance with generally accepted accounting principles used in the United States and represent the company's earnings as reported to the Securities and Exchange Commission. Our management uses core earnings and core EPS internally for financial planning and for analysis of performance of Edison International and Southern California Edison. We also use core earnings and core EPS when communicating with analysts and investors regarding our earnings results to facilitate comparisons of the Company's performance from period to period. Financial measures referred to as net income, basic EPS, core earnings, or core EPS also apply to the description of earnings or earnings per share.
Core earnings and core EPS are non-GAAP financial measures and may not be comparable to those of other companies. Core earnings and core EPS are defined as basic earnings and basic EPS excluding income or loss from discontinued operations and income or loss from significant discrete items that management does not consider representative of ongoing earnings. Basic earnings and losses refer to net income or losses attributable to Edison International shareholders. Core earnings are reconciled to basic earnings in the attached tables. The impact of participating securities (vested awards that earn dividend equivalents that may participate in undistributed earnings with common stock) for the principal operating subsidiary is not material to the principal operating subsidiary's EPS and is therefore reflected in the results of the Edison International holding company, which is included in Edison International Parent and Other.
Safe Harbor Statement
Statements contained in this release about future performance, including, without limitation, operating results, capital expenditures, rate base growth, dividend policy, financial outlook, and other statements that are not purely historical, are forward-looking statements. These forward-looking statements reflect our current expectations; however, such statements involve risks and uncertainties. Actual results could differ materially from current expectations. These forward-looking statements represent our expectations only as of the date of this release, and Edison International assumes no duty to update them to reflect new information, events or circumstances. Important factors that could cause different results include, but are not limited to the:
- ability of SCE to recover its costs through regulated rates, timely or at all, including uninsured wildfire-related costs (including amounts paid for self-insured retention and co-insurance, and amounts not recoverable from the Wildfire Fund), and costs incurred for wildfire restoration efforts and to mitigate the risk of utility equipment causing future wildfires;
- the cybersecurity of Edison International's and SCE's critical information technology systems for grid control and business, employee and customer data, and the physical security of Edison International's and SCE's critical assets and personnel;
- risks associated with the construction, operation, and maintenance of electrical facilities, including worker, contractor, and public safety issues, the risk of utility assets causing or contributing to wildfires, failure, availability, efficiency, and output of equipment and facilities, and availability and cost of spare parts;
- impact of affordability of customer rates on SCE's ability to execute its strategy, including the impact of affordability on SCE's ability to obtain regulatory approval of, or cost recovery for, operations and maintenance expenses, proposed capital investment projects, forecasted load growth does not occur, and increased costs due to supply chain constraints, tariffs, inflation and rising interest rates and the impact of legislative actions on affordability;
- ability of SCE to update its grid infrastructure to maintain system integrity and reliability, and meet electrification needs;
- ability of SCE to implement its operational and strategic plans, including its Wildfire Mitigation Plan, its target energization times and capital investment program, including challenges related to project site identification, public opposition, environmental mitigation, construction, permitting, contractor performance, changes in the California Independent System Operator's ("CAISO") transmission plans, and governmental approvals;
- risks of regulatory or legislative restrictions that would limit SCE's ability to implement operational measures to mitigate wildfire risk, including Public Safety Power Shutoff ("PSPS") and fast curve settings, when conditions warrant or would otherwise limit SCE's operational practices relative to wildfire risk mitigation;
- ability of SCE to obtain safety certifications from the Office of Energy Infrastructure Safety of the California Natural Resources Agency ("OEIS");
- risk that California Assembly Bill 1054 ("AB 1054"), California Senate Bill 254 ("SB 254") or other new California legislation does not effectively mitigate the significant exposure faced by California investor-owned utilities related to liability for damages arising from catastrophic wildfires where utility facilities are alleged to be a substantial or contributing cause, including the longevity of the Wildfire Fund and the California Public Utilities Commission ("CPUC") interpretation of and actions under AB 1054 or SB 254, including its interpretation of the prudency standard clarified by AB 1054;
- ability of Edison International and SCE to effectively attract, manage, develop and retain a skilled workforce, including its contract workers;
- decisions and other actions by the CPUC, the Federal Energy Regulatory Commission, and the United States Nuclear Regulatory Commission, the California legislature and other governmental authorities, including decisions and actions related to nationwide or statewide crisis, approval of regulatory proceeding settlements, determinations of authorized rates of return or return on equity, the recoverability of wildfire-related and debris flow-related costs, issuance of SCE's wildfire safety certification, reforming wildfire-related liability protections available to California investor-owned utilities, wildfire mitigation efforts, approval and implementation of electrification programs, and delays in executive, regulatory and legislative actions;
- governmental, statutory, regulatory, or administrative changes or initiatives affecting the electricity industry, including the market structure rules applicable to each market adopted by the North American Electric Reliability Corporation, CAISO, Western Electricity Coordinating Council, and similar regulatory bodies in adjoining regions, and changes in the United States' and California's environmental priorities that lessen the importance placed on greenhouse gas reduction and other climate related priorities;
- potential for penalties or disallowances for non-compliance with applicable laws and regulations, including fines, penalties and disallowances related to customer notifications and to wildfires where SCE's equipment is alleged to be associated with ignition;
- extreme weather-related incidents (including events caused, or exacerbated, by climate change), such as wildfires, debris flows, flooding, droughts, high wind events and extreme heat events and other natural disasters (such as earthquakes), which could cause, among other things, worker and public safety issues, property damage, outages and other operational issues (such as issues due to damaged infrastructure), PSPS activations and unanticipated costs;
- risks associated with the decommissioning of San Onofre, including those related to worker and public safety, public opposition, permitting, governmental approvals, on-site storage of spent nuclear fuel and other radioactive material, delays, contractual disputes, and cost overruns;
- risks associated with cost allocation resulting in higher rates for utility bundled service customers because of possible customer bypass or departure for other electricity providers such as Community Choice Aggregators ("CCA," which are cities, counties, and certain other public agencies with the authority to generate and/or purchase electricity for their local residents and businesses) and Electric Service Providers (entities that offer electric power and ancillary services to retail customers, other than electrical corporations (like SCE) and CCAs);
- actions by credit rating agencies to downgrade Edison International or SCE's credit ratings or to place those ratings on negative watch or negative outlook.
Other important factors are discussed under the headings "Forward-Looking Statements", "Risk Factors" and "Management's Discussion and Analysis" in Edison International's Form 10-K and other reports filed with the Securities and Exchange Commission, which are available on our website: edisoninvestor.com. These filings also provide additional information on historical and other factual data contained in this release.
Fourth Quarter Reconciliation of Basic Earnings Per Share to Core Earnings Per Share |
||||||||||||||||||
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||||||||||||
|
2025 |
2024 |
Change |
2025 |
2024 |
Change |
||||||||||||
Earnings (loss) per share available to Edison International |
|
|
|
|
|
|
||||||||||||
SCE |
$ |
5.08 |
|
$ |
1.11 |
|
$ |
3.97 |
|
$ |
12.70 |
|
$ |
4.20 |
|
$ |
8.50 |
|
Edison International Parent and Other |
|
(0.28 |
) |
|
(0.23 |
) |
|
(0.05 |
) |
|
(1.12 |
) |
|
(0.87 |
) |
|
(0.25 |
) |
Edison International |
|
4.80 |
|
|
0.88 |
|
|
3.92 |
|
|
11.58 |
|
|
3.33 |
|
|
8.25 |
|
Less: Non-core items |
|
|
|
|
|
|
||||||||||||
SCE |
|
2.94 |
|
|
(0.17 |
) |
|
3.11 |
|
|
5.13 |
|
|
(1.59 |
) |
|
6.72 |
|
Edison International Parent and Other |
|
— |
|
|
— |
|
|
— |
|
|
(0.10 |
) |
|
(0.01 |
) |
|
(0.09 |
) |
Total non-core items |
|
2.94 |
|
|
(0.17 |
) |
|
3.11 |
|
|
5.03 |
|
|
(1.60 |
) |
|
6.63 |
|
Core earnings (loss) per share |
|
|
|
|
|
|
||||||||||||
SCE |
|
2.14 |
|
|
1.28 |
|
|
0.86 |
|
|
7.57 |
|
|
5.79 |
|
|
1.78 |
|
Edison International Parent and Other |
|
(0.28 |
) |
|
(0.23 |
) |
|
(0.05 |
) |
|
(1.02 |
) |
|
(0.86 |
) |
|
(0.16 |
) |
Edison International |
$ |
1.86 |
|
$ |
1.05 |
|
$ |
0.81 |
|
$ |
6.55 |
|
$ |
4.93 |
|
$ |
1.62 |
|
Note: Diluted earnings were $4.79 and $0.87 per share for the three months ended December 31, 2025 and 2024, respectively. Diluted earnings were $11.55 and $3.31 per share for the twelve months ended December 31, 2025 and 2024, respectively. |
||||||||||||||||||
Fourth Quarter Reconciliation of Basic Earnings to Core Earnings (in millions) |
||||||||||||||||||
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
|
||||||||||||||
(in millions) |
2025 |
2024 |
Change |
2025 |
2024 |
Change |
||||||||||||
Net income (loss) available to Edison International |
|
|
|
|
|
|
||||||||||||
SCE |
$ |
1,954 |
|
$ |
429 |
|
$ |
1,525 |
|
$ |
4,889 |
|
$ |
1,619 |
|
$ |
3,270 |
|
Edison International Parent and Other |
|
(106 |
) |
|
(89 |
) |
|
(17 |
) |
|
(430 |
) |
|
(335 |
) |
|
(95 |
) |
Edison International |
|
1,848 |
|
|
340 |
|
|
1,508 |
|
|
4,459 |
|
|
1,284 |
|
|
3,175 |
|
Less: Non-core items |
||||||||||||||||||
SCE1,2,3,4,5,6 |
1,131 |
(64 |
) |
1,195 |
1,978 |
(613 |
) | 2,591 |
||||||||||
Edison International Parent and Other7 |
|
— |
|
|
(1 |
) |
|
1 |
|
|
(39 |
) |
|
(3 |
) |
|
(36 |
) |
Total non-core items |
|
1,131 |
|
|
(65 |
) |
|
1,196 |
|
|
1,939 |
|
|
(616 |
) |
|
2,555 |
|
Core earnings (losses) |
|
|
|
|
|
|
||||||||||||
SCE |
|
823 |
|
|
493 |
|
|
330 |
|
|
2,911 |
|
|
2,232 |
|
|
679 |
|
Edison International Parent and Other |
|
(106 |
) |
|
(88 |
) |
|
(18 |
) |
|
(391 |
) |
|
(332 |
) |
|
(59 |
) |
Edison International |
$ |
717 |
|
$ |
405 |
|
$ |
312 |
|
$ |
2,520 |
|
$ |
1,900 |
|
$ |
620 |
|
1 |
Includes charges for 2017/2018 Wildfire/Mudslide Events claims and expenses, net of recoveries: |
|
|
||
2 |
Includes charges for Eaton Fire claims and expenses of $15 million ($11 million after tax) recorded in the fourth quarter of 2025, primarily from the shareholder contribution related to SCE's customer-funded self-insurance coverage and legal and other expenses. |
|
3 |
Includes charges for Other Wildfire Events claims and expenses, net of recoveries: |
|
|
||
4 |
Includes amortization of SCE's Wildfire Insurance Fund expenses of $36 million ($26 million after tax) and $37 million ($27 million after-tax) for the three months ended December 31, 2025 and 2024, respectively, and $144 million ($104 million after-tax) and $146 million ($105 million after-tax) for the twelve months ended December 31, 2025 and 2024, respectively. |
|
5 |
Includes net charges of $76 million ($39 million after-tax) recorded in the third quarter of 2025, primarily related to impairment of utility property, plant and equipment associated with historical capital expenditures disallowed in SCE's 2025 GRC final decision. |
|
6 |
Includes severance costs, net of expected FERC recovery, of $6 million ($4 million after-tax) and $50 million ($36 million after-tax), for the three and twelve months ended December 31, 2024. |
|
7 |
Includes charges related to wildfire claims insured by EIS of $50 million ($39 million after-tax) recorded in the first quarter of 2025, and $2 million ($1 million after-tax) and $4 million ($3 million after-tax) for the three and twelve months ended December 31, 2024, respectively. |
|
Consolidated Statements of Income |
Edison International |
||||||||
Year ended December 31, |
|||||||||
(in millions, except per-share amounts) |
2025 |
2024 |
2023 |
||||||
Operating revenue |
$ |
19,317 |
|
$ |
17,599 |
|
$ |
16,338 |
|
Purchased power and fuel |
|
4,933 |
|
|
5,209 |
|
|
5,486 |
|
Operation and maintenance |
|
5,098 |
|
|
5,172 |
|
|
4,138 |
|
Wildfire-related claims, net of (recoveries) |
|
(1,959 |
) |
|
652 |
|
|
667 |
|
Wildfire Fund expense |
|
144 |
|
|
146 |
|
|
213 |
|
Depreciation and amortization |
|
3,237 |
|
|
2,866 |
|
|
2,635 |
|
Property and other taxes |
|
665 |
|
|
624 |
|
|
571 |
|
Asset impairment |
|
106 |
|
|
— |
|
|
1 |
|
Total operating expenses |
|
12,224 |
|
|
14,669 |
|
|
13,711 |
|
Operating income |
|
7,093 |
|
|
2,930 |
|
|
2,627 |
|
Interest expense |
|
(1,539 |
) |
|
(1,869 |
) |
|
(1,612 |
) |
Other income, net |
|
438 |
|
|
502 |
|
|
500 |
|
Income before income taxes |
|
5,992 |
|
|
1,563 |
|
|
1,515 |
|
Income tax expense |
|
1,291 |
|
|
17 |
|
|
108 |
|
Net income |
|
4,701 |
|
|
1,546 |
|
|
1,407 |
|
Less: Preference stock dividend requirements of SCE |
|
144 |
|
|
175 |
|
|
123 |
|
Preferred stock dividend requirements of Edison International |
|
98 |
|
|
87 |
|
|
87 |
|
Net income available to Edison International common shareholders |
$ |
4,459 |
|
$ |
1,284 |
|
$ |
1,197 |
|
Basic earnings per share: |
|
|
|
||||||
Weighted average shares of common stock outstanding |
|
385 |
|
|
386 |
|
|
383 |
|
Basic earnings per common share available to Edison International common shareholders |
$ |
11.58 |
|
$ |
3.33 |
|
$ |
3.12 |
|
Diluted earnings per share: |
|
|
|
||||||
Weighted average shares of common stock outstanding, including effect of dilutive securities |
|
386 |
|
|
388 |
|
|
385 |
|
Diluted earnings per common share available to Edison International common shareholders |
$ |
11.55 |
|
$ |
3.31 |
|
$ |
3.11 |
|
Consolidated Balance Sheets |
Edison International |
|||||
December 31, |
||||||
(in millions) |
2025 |
2024 |
||||
ASSETS |
|
|
||||
Cash and cash equivalents |
$ |
158 |
$ |
193 |
||
Receivables, net of allowances for uncollectible accounts of $356 and $352 at respective dates |
|
1,463 |
|
|
2,169 |
|
Accrued unbilled revenue |
|
1,238 |
|
|
848 |
|
Inventory |
|
535 |
|
|
538 |
|
Prepaid expenses |
|
119 |
|
|
103 |
|
Regulatory assets |
|
3,290 |
|
|
2,748 |
|
Wildfire Fund contributions |
|
138 |
|
|
138 |
|
Other current assets |
|
745 |
|
|
418 |
|
Total current assets |
|
7,686 |
|
|
7,155 |
|
Nuclear decommissioning trusts |
|
4,535 |
|
|
4,286 |
|
Other investments |
|
51 |
|
|
57 |
|
Total investments |
|
4,586 |
|
|
4,343 |
|
Utility property, plant and equipment, net of accumulated depreciation and amortization of $15,060 and $14,207 at respective dates |
|
63,131 |
|
|
59,047 |
|
Nonutility property, plant and equipment, net of accumulated depreciation of $132 and $124 at respective dates |
|
197 |
|
|
207 |
|
Total property, plant and equipment |
|
63,328 |
|
|
59,254 |
|
Receivables, net of allowances for uncollectible accounts of $49 and $43 for at respective dates |
|
38 |
|
|
62 |
|
Regulatory assets (include $3,092 and $1,512 related to a Variable Interest Entity ("VIE") at respective dates) |
|
12,960 |
|
|
8,886 |
|
Wildfire Fund contributions |
|
1,740 |
|
|
1,878 |
|
Operating lease right-of-use assets |
|
1,161 |
|
|
1,180 |
|
Long-term insurance receivables |
|
359 |
|
|
418 |
|
Other long-term assets |
|
2,168 |
|
|
2,403 |
|
Total other assets |
|
18,426 |
|
|
14,827 |
|
Total assets |
$ |
94,026 |
|
$ |
85,579 |
|
Consolidated Balance Sheets |
Edison International |
|||||
December 31, |
||||||
(in millions, except share amounts) |
2025 |
2024 |
||||
LIABILITIES AND EQUITY |
|
|
||||
Short-term debt |
$ |
2,390 |
$ |
998 |
||
Current portion of long-term debt |
|
1,928 |
|
|
2,049 |
|
Accounts payable |
|
2,344 |
|
|
2,000 |
|
Wildfire-related claims |
|
585 |
|
|
60 |
|
Accrued interest |
|
473 |
|
|
422 |
|
Regulatory liabilities |
|
1,158 |
|
|
1,347 |
|
Current portion of operating lease liabilities |
|
120 |
|
|
124 |
|
Other current liabilities |
|
1,538 |
|
|
1,439 |
|
Total current liabilities |
|
10,536 |
|
|
8,439 |
|
Long-term debt (include $3,022 and $1,468 related to a VIE at respective dates) |
|
36,070 |
|
|
33,534 |
|
Deferred income taxes and credits |
|
9,114 |
|
|
7,180 |
|
Pensions and benefits |
|
370 |
|
|
384 |
|
Asset retirement obligations |
|
2,583 |
|
|
2,580 |
|
Regulatory liabilities |
|
10,627 |
|
|
10,159 |
|
Operating lease liabilities |
|
1,041 |
|
|
1,056 |
|
Wildfire-related claims |
|
721 |
|
|
941 |
|
Other deferred credits and other long-term liabilities |
|
3,705 |
|
|
3,566 |
|
Total deferred credits and other liabilities |
|
28,161 |
|
|
25,866 |
|
Total liabilities |
|
74,767 |
|
|
67,839 |
|
Preferred stock (50,000,000 shares authorized; 414,342 and 1,159,317 shares of Series A and 87,937 and 503,454 shares of Series B issued and outstanding at respective dates) |
|
497 |
|
|
1,645 |
|
Common stock, no par value (800,000,000 shares authorized; 384,787,056 and 384,784,719 shares issued and outstanding at respective dates) |
|
6,362 |
|
|
6,353 |
|
Accumulated other comprehensive income |
|
6 |
|
|
— |
|
Retained earnings |
|
10,714 |
|
|
7,567 |
|
Total Edison International's shareholders' equity |
|
17,579 |
|
|
15,565 |
|
Noncontrolling interests – preference stock of SCE |
|
1,680 |
|
|
2,175 |
|
Total equity |
|
19,259 |
|
|
17,740 |
|
Total liabilities and equity |
$ |
94,026 |
|
$ |
85,579 |
|
Consolidated Statements of Cash Flows |
Edison International |
||||||||
Years ended December 31, |
|||||||||
(in millions) |
2025 |
2024 |
2023 |
||||||
Cash flows from operating activities: |
|
|
|
||||||
Net income |
$ |
4,701 |
|
$ |
1,546 |
|
$ |
1,407 |
|
Adjustments to reconcile to net cash provided by operating activities: |
|
|
|
||||||
Depreciation and amortization |
|
3,237 |
|
|
2,939 |
|
|
2,721 |
|
Equity allowance for funds used during construction |
|
(189 |
) |
|
(187 |
) |
|
(157 |
) |
Asset impairment |
|
106 |
|
|
— |
|
|
1 |
|
Deferred income taxes |
|
1,208 |
|
|
9 |
|
|
108 |
|
Wildfire Fund amortization expense |
|
144 |
|
|
146 |
|
|
213 |
|
Other |
|
176 |
|
|
81 |
|
|
57 |
|
Nuclear decommissioning trusts |
|
(123 |
) |
|
(174 |
) |
|
(180 |
) |
Contributions to Wildfire Fund |
|
(95 |
) |
|
(95 |
) |
|
(95 |
) |
Changes in operating assets and liabilities: |
|
|
|
||||||
Receivables |
|
662 |
|
|
(278 |
) |
|
(349 |
) |
Inventory |
|
(4 |
) |
|
(14 |
) |
|
(63 |
) |
Accounts payable |
|
78 |
|
|
53 |
|
|
(408 |
) |
Other current assets and liabilities |
|
(253 |
) |
|
(85 |
) |
|
194 |
|
Derivative assets and liabilities, net |
|
(11 |
) |
|
28 |
|
|
(174 |
) |
Regulatory assets and liabilities, net |
|
(3,445 |
) |
|
1,219 |
|
|
576 |
|
Wildfire-related claims, net of insurance recoveries |
|
(610 |
) |
|
(314 |
) |
|
(446 |
) |
Other noncurrent assets and liabilities |
|
218 |
|
|
140 |
|
|
(4 |
) |
Net cash provided by operating activities |
|
5,800 |
|
|
5,014 |
|
|
3,401 |
|
Cash flows from financing activities: |
|
|
|
||||||
Long-term debt issued, net of discount and issuance costs of $60, $44, and $54 for the respective years |
|
5,133 |
|
|
5,256 |
|
|
5,121 |
|
Long-term debt repaid |
|
(2,052 |
) |
|
(2,701 |
) |
|
(2,498 |
) |
Short-term debt issued |
|
1,260 |
|
|
— |
|
|
1,076 |
|
Short-term debt repaid |
|
(230 |
) |
|
(401 |
) |
|
(2,407 |
) |
Common stock repurchased |
|
(32 |
) |
|
(200 |
) |
|
— |
|
Preferred and preference stock issued, net of issuance cost |
|
— |
|
|
345 |
|
|
542 |
|
Preferred and preference stock repurchased and redeemed |
|
(1,664 |
) |
|
(656 |
) |
|
(289 |
) |
Commercial paper (repayments) borrowing, net |
|
(346 |
) |
|
308 |
|
|
1,102 |
|
Dividends and distribution to noncontrolling interests |
|
(136 |
) |
|
(168 |
) |
|
(117 |
) |
Common stock dividends paid |
|
(1,274 |
) |
|
(1,198 |
) |
|
(1,112 |
) |
Preferred stock dividends paid |
|
(104 |
) |
|
(88 |
) |
|
(108 |
) |
Other |
|
16 |
|
|
177 |
|
|
137 |
|
Net cash provided by financing activities |
|
571 |
|
|
674 |
|
|
1,447 |
|
Cash flows from investing activities: |
|
|
|
||||||
Capital expenditures |
|
(6,515 |
) |
|
(5,707 |
) |
|
(5,448 |
) |
Proceeds from sale of nuclear decommissioning trust investments |
|
6,219 |
|
|
5,019 |
|
|
4,597 |
|
Purchases of nuclear decommissioning trust investments |
|
(6,098 |
) |
|
(4,898 |
) |
|
(4,417 |
) |
Other |
|
59 |
|
|
50 |
|
|
35 |
|
Net cash used in investing activities |
|
(6,335 |
) |
|
(5,536 |
) |
|
(5,233 |
) |
Net increase (decrease) in cash and cash equivalents and restricted cash and cash equivalents |
|
36 |
|
|
152 |
|
|
(385 |
) |
Cash and cash equivalents and restricted cash and cash equivalents at beginning of year |
|
684 |
|
|
532 |
|
|
917 |
|
Cash and cash equivalents and restricted cash and cash equivalents at end of year |
$ |
720 |
|
$ |
684 |
|
$ |
532 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20260218378299/en/
Investor Relations: Sam Ramraj, (626) 302-2540
Media Relations: (626) 302-2255
[email protected]