Edison International Financial Ratios — EIX Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-0.36	-1.88	9.45	15.43	9.14	11.22	4.77	-3.82	10.81	5.4	5.43	4.44	8.71	9.25	28.77
Return on Assets (%)	0.05	-0.2	2.23	3.58	2.27	2.82	1.33	-0.55	2.32	1.3	1.28	1.08	1.76	1.85	5.23
Return on Capital (%)	1.28	1.73	6.76	9.13	6.09	7.55	4.21	- -	- -	- -	- -	- -	5.59	6.24	10.16
Return on Invested Capital (%)	6.19	9.42	8.47	8.57	5.52	7.13	5.62	- -	- -	- -	- -	- -	4.73	5.36	7.11
Gross Margin (%)	33.19	34.69	33.52	34.82	37.04	37.44	37.36	35.19	36.37	37.1	38.38	35.55	41.09	41.01	48.07
EBITDA Margin (%)	33.19	32.8	31.65	33.13	34.87	35.23	34.98	11.58	30.43	22.07	25.72	24.19	32.21	32.93	43.88
Operating Margin (%)	19.71	19.03	18.17	19.6	17.47	17.55	17.81	-3.74	15.83	7.13	10.37	8.9	16.09	16.65	27.13
Incremental Operating Margin (%)	44.93	13.34	4.03	41.23	32.61	20.29	24.61	- -	-783.23	-80.1	43.56	-0.6	-124.26	23.95	134.46
Pretax Margin (%)	15.75	15.69	9.71	14.75	13.61	13.4	7.7	-8.6	9.13	4.17	5.29	3.84	9.27	8.88	31.02
Profit Margin (%)	0.21	-0.78	8.07	12.85	9.83	12.08	5.59	-2.39	11.38	6.41	6.21	4.79	8.61	8.78	24.34
Net Income to Common Margin (%)	-0.35	-1.54	7.27	12.02	8.85	11.05	4.59	-3.34	10.4	5.44	5.09	3.55	7.33	7.3	23.08
Effective Tax Rate (%)	34.05	14.35	19.82	22.39	30.99	11.13	29.61	- -	- -	- -	- -	- -	7.13	1.09	21.55
Dvd Payout Ratio (%)	32.58	22.16	38.68	24.7	45.23	39.27	111.47	-137.53	53.66	107.71	112.91	153.1	84.38	79.75	25.48
Sustainable Growth Rate (%)	-0.24	-1.46	5.79	11.62	5	6.82	-0.55	-9.08	5.01	-0.42	-0.7	-2.36	1.36	1.87	21.44

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	9,263	9,406	10,635	12,029	11,873	12,463	14,516	15,431	19,586	24,147	29,533	33,096	35,311	37,761	41,549
ST Debt	429	175	810	1,795	990	2,288	2,874	799	1,109	3,642	4,013	5,135	3,894	3,171	4,438
LT Debt	8,834	9,231	9,825	10,234	10,883	10,175	11,642	14,632	18,477	20,505	25,520	27,961	31,417	34,590	37,111
Total Debt/EBITDA	2.64	2.42	2.67	2.71	2.95	2.98	3.37	10.53	5.21	8.06	7.7	7.95	6.71	6.52	4.9
Net Debt/EBITDA	2.59	2.37	2.63	2.68	2.91	2.96	3.12	10.43	5.01	7.66	7.1	7.38	6.41	6.28	4.75
Total Debt/EBIT	4.44	4.17	4.65	4.58	5.9	5.98	6.62	-32.55	10.02	24.95	19.1	21.6	13.44	12.89	7.93
Net Debt/EBIT	4.36	4.09	4.59	4.53	5.82	5.94	6.12	-32.25	9.63	23.73	17.6	20.07	12.84	12.42	7.68
EBITDA to Interest Expense	7.25	7.47	7.32	7.94	7.24	7.2	6.74	2	4.47	3.32	4.14	3.56	3.26	3.1	5.51
EBITDA-CapEx/Interest Expense	7.25	7.47	7.32	7.94	7.24	7.2	6.74	2	4.47	3.32	4.14	3.56	3.26	3.1	5.51
EBIT to Interest Expense	4.3	4.33	4.2	4.69	3.63	3.59	3.43	-0.65	2.32	1.07	1.67	1.31	1.63	1.57	3.4
Interest Expense	485	521	544	560	555	581	639	734	841	902	925	1,169	1,612	1,869	1,539
Common Equity/Total Assets	20.93	21.25	21.31	22.04	22.63	23.38	22.2	18.44	20.66	20.25	18.61	17.48	16.91	16.27	18.17
Long-Term Debt/Equity (%)	79.69	82.49	84.04	78.83	81.29	71.72	83.96	115.65	119.24	128.57	143.46	159.58	175.08	194.98	192.69
Long-Term Debt/Capital (%)	43.41	44.82	44.01	40.92	43.08	38.18	41.02	52.1	52.67	51.14	53.93	55.24	58.99	62.32	61.03
Long-Term Debt/Total Assets (%)	18.39	20.79	21.06	20.58	21.67	19.83	22.14	25.8	28.7	29.56	34.14	35.83	38.43	40.42	39.47
Total Debt/Equity (%)	83.56	84.05	90.97	92.66	88.68	87.85	104.69	121.96	126.39	151.4	166.02	188.88	196.78	212.86	215.74
Total Debt/Capital (%)	45.52	45.67	47.64	48.09	47	46.77	51.15	54.95	55.83	60.22	62.41	65.38	66.31	68.04	68.33
Total Debt/Total Assets (%)	19.28	21.19	22.8	24.19	23.64	24.29	27.61	27.21	30.42	34.81	39.51	42.41	43.19	44.12	44.19
Net Debt to Equity	82.03	82.53	89.72	91.64	87.48	87.17	96.82	120.83	121.48	144.03	152.97	175.44	188.06	205.12	208.89
Net Debt/Capital (%)	45.06	45.21	47.29	47.82	46.66	46.57	49.19	54.72	53.76	57.42	57.98	61.85	63.78	65.79	66.33
EBITDA	3,514	3,891	3,982	4,444	4,018	4,181	4,309	1,466	3,757	2,997	3,834	4,165	5,263	5,796	8,477
EBITDA-CapEx	3,514	3,891	3,982	4,444	4,018	4,181	4,309	1,466	3,757	2,997	3,834	4,165	5,263	5,796	8,477
Operating Income (Loss)	2,087	2,257	2,286	2,629	2,013	2,083	2,194	-474	1,954	968	1,546	1,532	2,628	2,930	5,240

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.04	0.05	0.03	0.02	0.03	0.02	0.15	0.03	0.01	0.01	0.05	0.09	0.04	0.02	0.01
Current Ratio	1.03	0.71	0.68	0.65	0.54	0.36	0.53	0.62	0.64	0.49	0.64	0.68	0.79	0.85	0.73
Quick Ratio	0.33	0.4	0.32	0.28	0.3	0.2	0.32	0.29	0.26	0.24	0.3	0.31	0.36	0.38	0.27
CFO/Avg Current Liab	0.94	0.82	0.69	0.63	0.87	0.6	0.55	0.51	-0.06	0.16	- -	0.34	0.36	0.59	0.61
Common Equity/Total Assets	20.93	21.25	21.31	22.04	22.63	23.38	22.2	18.44	20.66	20.25	18.61	17.48	16.91	16.27	18.17
Long-Term Debt/Equity (%)	79.69	82.49	84.04	78.83	81.29	71.72	83.96	115.65	119.24	128.57	143.46	159.58	175.08	194.98	192.69
Long-Term Debt/Capital (%)	43.41	44.82	44.01	40.92	43.08	38.18	41.02	52.1	52.67	51.14	53.93	55.24	58.99	62.32	61.03
Long-Term Debt/Total Assets (%)	18.39	20.79	21.06	20.58	21.67	19.83	22.14	25.8	28.7	29.56	34.14	35.83	38.43	40.42	39.47
Total Debt/Equity (%)	83.56	84.05	90.97	92.66	88.68	87.85	104.69	121.96	126.39	151.4	166.02	188.88	196.78	212.86	215.74
Total Debt/Capital (%)	45.52	45.67	47.64	48.09	47	46.77	51.15	54.95	55.83	60.22	62.41	65.38	66.31	68.04	68.33
Total Debt/Total Assets (%)	19.28	21.19	22.8	24.19	23.64	24.29	27.61	27.21	30.42	34.81	39.51	42.41	43.19	44.12	44.19
CFO/Total Liabilities	10.57	10.04	8.49	8.84	12.24	8.76	9.29	7.21	-0.63	2.36	0.02	5.31	5.33	7.39	7.76
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.81	0.9	0.88	0.99	0.87	0.92	0.86	0.6	0.77	0.58	0.64	0.61	0.67	0.7	0.7

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	11.87	15.51	15.73	16.48	14.76	15.99	17.22	17.49	16.27	14.16	11.79	11.13	8.81	8.41	10.64
Days Sales Outstanding	30.75	23.54	23.21	22.15	24.72	22.83	21.2	20.86	22.44	25.78	30.95	32.78	41.45	43.4	34.31
Inventory Turnover	15.41	22.46	28.07	32.56	26.48	29.35	32.09	31.31	24.33	22.21	22.27	24.83	19.23	19.49	18.7
Days Inventory Outstanding	23.68	16.25	13	11.21	13.78	12.44	11.38	11.66	15.01	16.43	16.39	14.7	18.98	18.72	19.52
Accounts Payable Turnover	5.11	5.64	5.85	5.87	5.01	5.58	5.43	5.47	4.87	4.6	4.62	5.11	4.46	5.22	4.62
Accounts Payable Turnover Days	71.42	64.73	62.38	62.18	72.83	65.43	67.26	66.73	75.01	79.36	78.99	71.36	81.89	69.95	79.06
Cash Conversion Cycle	-16.99	-24.93	-26.16	-28.82	-34.32	-30.16	-34.68	-34.21	-37.57	-37.15	-31.65	-23.88	-21.45	-7.83	-25.22
Inventory to Cash Days	7.07	7.28	10.21	10.94	10.94	10.4	9.82	9.21	7.43	9.35	14.56	18.08	22.47	24.68	14.79
Inventories	350	340	256	281	267	239	242	282	364	405	420	474	527	538	535
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	350	340	256	281	267	239	242	282	364	405	420	474	527	538	535

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	13,489	14,723	15,085	21,334	19,291	23,455	20,604	18,496	27,297	23,803	25,961	24,316	27,447	30,721	23,095
- Cash & Cash Equivalents	169	170	146	132	161	96	1,091	144	68	87	390	914	345	193	158
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,977	1,978	1,673	1,645	497
+ Minority/Non Controlling Interest	1,031	1,759	1,753	2,022	2,020	2,191	2,195	2,193	2,193	1,901	1,901	1,901	2,443	2,175	1,680
+ Total Debt	9,263	9,406	10,635	12,029	11,873	12,463	14,516	15,431	19,586	24,147	29,533	33,096	35,311	37,761	41,549
Enterprise Value	23,614	25,718	27,327	35,253	33,023	38,013	36,224	35,976	49,008	49,764	58,982	60,377	66,529	72,109	66,663
Total Capital	20,349	20,597	22,326	25,011	25,261	26,650	28,382	28,083	35,082	40,096	47,322	50,618	53,255	55,501	60,808
Total Debt/Capital (%)	45.52	45.67	47.64	48.09	47	46.77	51.15	54.95	55.83	60.22	62.41	65.38	66.31	68.04	68.33
Total Debt / EV	0.39	0.37	0.39	0.34	0.36	0.33	0.4	0.43	0.4	0.49	0.5	0.55	0.53	0.52	0.62
EV/Sales	2.23	2.17	2.17	2.63	2.87	3.2	2.94	2.84	3.97	3.67	3.96	3.51	4.07	4.1	3.45
EV/EBITDA	6.72	6.61	6.86	7.93	8.22	9.09	8.41	24.54	13.04	16.6	15.38	14.5	12.64	12.44	7.86
EV/EBIT	11.31	11.39	11.95	13.41	16.41	18.25	16.51	- -	25.08	51.41	38.15	39.41	25.32	24.61	12.72
EV/Cash Flow to Firm	5.59	6.8	8.03	9.57	6.75	10.08	8.95	10.54	66.1	18.77	53.84	12.93	13.58	10.51	9.51
EV/Free Cash Flow to Firm	5.59	6.8	8.03	9.57	6.75	10.08	8.95	10.54	66.1	18.77	53.84	12.93	13.58	10.51	9.51
Diluted Market Cap	13,621	14,913	15,233	21,543	19,480	23,757	20,743	18,507	25,715	23,495	25,935	24,366	27,524	30,978	23,168
Diluted Enterprise Value	23,746	25,908	27,475	35,462	33,212	38,315	36,363	35,987	47,426	49,456	58,956	60,427	66,606	72,366	66,736
EV per Share	72.48	78.94	83.87	108.2	101.36	116.67	111.18	110.42	135.39	131.34	155.06	157.97	173.29	187.4	173.25
TTM Sales	10,588	11,862	12,581	13,413	11,524	11,869	12,320	12,657	12,347	13,578	14,905	17,220	16,338	17,599	19,317
TTM EBITDA	3,514	3,891	3,982	4,444	4,018	4,181	4,309	1,466	3,757	2,997	3,834	4,165	5,263	5,796	8,477
TTM Operating Income	2,087	2,257	2,286	2,629	2,013	2,083	2,194	-474	1,954	968	1,546	1,532	2,628	2,930	5,240
TTM Cash Flow to Firm	4,226	3,780	3,403	3,683	4,892	3,770	4,047	3,413	741	2,651	1,095	4,671	4,898	6,863	7,007
TTM Free Cash Flow to Firm	4,226	3,780	3,403	3,683	4,892	3,770	4,047	3,413	741	2,651	1,095	4,671	4,898	6,863	7,007

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	3.49	4.47	5.13	6.63	4.32	7.3	5.77	5.83	-83.76	18.6	2,357.73	7.58	8.09	6.18	3.99
EV/EBIT	11.31	11.39	11.95	13.41	16.41	18.25	16.51	- -	25.08	51.41	38.15	39.41	25.32	24.61	12.72
Enterprise Value	23,614	25,718	27,327	35,253	33,023	38,013	36,224	35,976	49,008	49,764	58,982	60,377	66,529	72,109	66,663
Low Price	32.64	39.6	44.26	44.74	55.18	57.97	62.67	45.5	53.4	43.63	53.92	54.45	58.82	63.15	47.73
EV/Sales	2.23	2.17	2.17	2.63	2.87	3.2	2.94	2.84	3.97	3.67	3.96	3.51	4.07	4.1	3.45
EV/EBITDA	6.72	6.61	6.86	7.93	8.22	9.09	8.41	24.54	13.04	16.6	15.38	14.5	12.64	12.44	7.86
Price/Earnings	- -	- -	16.5	13.24	18.92	17.9	36.49	- -	19.97	31.71	34.17	39.61	22.87	24	5.18
Price/Earnings Average	-335.65	-78.64	17.1	11.39	19.63	17.56	44.92	-48.76	17.53	30.29	29.75	40.34	21.86	23.01	4.83
Price/Earnings High	-366.27	-85.44	19.31	13.9	22.24	19.57	48.11	-54.72	20.24	39.84	34.36	45.65	23.97	26.69	7
Price/Earnings Low	-287.58	-70.54	15.77	9.05	17.64	14.42	36.16	-35.07	14.14	22.02	27	33.9	18.82	18.98	4.12
Price/Book Value	1.34	1.56	1.52	1.95	1.7	1.96	1.77	1.77	2.05	1.69	1.87	1.78	1.98	2.21	1.35
Price/Book Value Average	1.23	1.52	1.57	1.67	1.76	1.92	2.17	1.97	1.8	1.62	1.62	1.82	1.9	2.12	1.26
Price/Book Value High	1.35	1.66	1.78	2.04	1.99	2.14	2.33	2.21	2.08	2.13	1.88	2.05	2.08	2.45	1.83
Price/Book Value Low	1.06	1.37	1.45	1.33	1.58	1.57	1.75	1.42	1.45	1.18	1.47	1.53	1.63	1.75	1.08
Price/Tangible Book Value	1.34	1.56	1.52	1.95	1.7	1.96	1.77	1.77	2.05	1.69	1.87	1.78	1.98	2.21	1.35
Price/Tangible Book Value Average	1.23	1.52	1.57	1.67	1.76	1.92	2.17	1.97	1.8	1.62	1.62	1.82	1.9	2.12	1.26
Price/Tangible Book Value High	1.35	1.66	1.78	2.04	1.99	2.14	2.33	2.21	2.08	2.13	1.88	2.05	2.08	2.45	1.83
Price/Tangible Book Value Low	1.06	1.37	1.45	1.33	1.58	1.57	1.75	1.42	1.45	1.18	1.47	1.53	1.63	1.75	1.08
Price/Sales	1.27	1.24	1.2	1.59	1.67	1.98	1.67	1.46	2.08	1.73	1.74	1.41	1.68	1.75	1.2
Price/Sales Average	1.17	1.21	1.24	1.37	1.74	1.94	2.06	1.63	1.82	1.65	1.51	1.43	1.6	1.68	1.11
Price/Sales High	1.28	1.32	1.4	1.67	1.97	2.16	2.21	1.83	2.11	2.17	1.75	1.62	1.76	1.95	1.61
Price/Sales Low	1	1.09	1.15	1.09	1.56	1.59	1.66	1.17	1.47	1.2	1.37	1.2	1.38	1.39	0.95
Price/Cash Flow	3.46	4.42	5.09	6.57	4.28	7.21	5.73	5.83	-83.52	18.55	2,357.73	7.54	8.05	6.15	3.98
Price/Cash Flow Average	3.18	4.32	5.27	5.65	4.44	7.08	7.06	6.49	-73.33	17.72	2,052.69	7.68	7.69	5.89	3.71
Price/Cash Flow High	3.47	4.69	5.95	6.9	5.03	7.89	7.56	7.29	-84.67	23.31	2,370.51	8.69	8.44	6.83	5.38
Price/Cash Flow Low	2.72	3.87	4.86	4.49	3.99	5.81	5.68	4.67	-59.14	12.89	1,862.69	6.45	6.62	4.86	3.17
Price/Free Cash Flow Average	3.21	4.37	5.32	5.71	4.48	7.16	7.1	6.49	-73.54	17.77	2,052.69	7.72	7.73	5.92	3.72
Price/Free Cash Flow High	3.5	4.75	6.01	6.96	5.08	7.98	7.6	7.29	-84.92	23.37	2,370.51	8.73	8.48	6.87	5.39
Price/Free Cash Flow Low	2.75	3.92	4.91	4.53	4.03	5.88	5.71	4.67	-59.31	12.92	1,862.69	6.48	6.66	4.89	3.18
EV/Sales Average	2.13	2.14	2.22	2.41	2.93	3.17	3.33	3.01	3.7	3.59	3.73	3.53	4	4.02	3.37
EV/Sales High	2.24	2.24	2.38	2.71	3.16	3.39	3.47	3.21	4	4.11	3.97	3.72	4.15	4.29	3.87
EV/Sales Low	1.96	2.01	2.12	2.12	2.75	2.82	2.93	2.55	3.32	3.13	3.59	3.3	3.77	3.73	3.21
EV/EBITDA Average	6.41	6.52	7	7.26	8.4	8.99	9.51	25.99	12.16	16.25	14.51	14.6	12.41	12.22	7.68
EV/EBITDA High	6.74	6.84	7.51	8.17	9.06	9.62	9.93	27.7	13.14	18.64	15.42	15.39	12.89	13.03	8.82
EV/EBITDA Low	5.91	6.14	6.7	6.41	7.89	8	8.36	22.04	10.92	14.18	13.96	13.65	11.72	11.33	7.31
EV/EBIT Average	10.8	11.24	12.19	12.28	16.76	18.04	18.68	-80.37	23.38	50.31	35.98	39.7	24.85	24.18	12.42
EV/EBIT High	11.34	11.79	13.08	13.81	18.09	19.3	19.5	-85.68	25.27	57.72	38.24	41.83	25.82	25.78	14.26
EV/EBIT Low	9.95	10.59	11.66	10.84	15.75	16.06	16.43	-68.15	21	43.9	34.63	37.12	23.46	22.42	11.82
Last Price	41.4	45.19	46.3	65.48	59.21	71.99	63.24	56.77	75.41	62.82	68.25	63.62	71.49	79.84	60.02
High Price	41.57	47.96	54.19	68.74	69.59	78.72	83.38	71	76.45	78.93	68.62	73.32	74.92	88.77	81.02
Enterprise Value Average	22,537	25,377	27,877	32,275	33,740	37,570	40,984	38,095	45,678	48,701	55,623	60,826	65,309	70,834	65,073
Enterprise Value High	23,669	26,621	29,898	36,315	36,405	40,206	42,786	40,613	49,385	55,868	59,123	64,085	67,846	75,545	74,743
Enterprise Value Low	20,759	23,897	26,662	28,496	31,710	33,445	36,039	32,304	41,041	42,493	53,531	56,872	61,664	65,687	61,934

Shares Outstanding	326	326	326	326	326	326	326	326	362	379	380	382	384	385	385
Diluted Weighted Avg Shares	329	330	329	329	329	330	328	326	341	374	380	383	385	388	386
Basic Weighted Avg Shares	326	326	326	326	326	326	326	326	340	373	380	381	383	386	385
Revenue per Share	32.48	36.39	38.59	41.14	35.35	36.41	37.79	38.83	36.31	36.4	39.22	45.2	42.66	45.59	50.17
EBITDA per Share	10.78	11.94	12.21	13.63	12.33	12.83	13.22	4.5	11.05	8.03	10.09	10.93	13.74	15.02	22.02
Operating Income per Share	6.4	6.92	7.01	8.06	6.17	6.39	6.73	-1.45	5.75	2.6	4.07	4.02	6.86	7.59	13.61
Basic EPS, GAAP	-0.11	-0.56	2.81	4.94	3.13	4.02	1.73	-1.3	3.78	1.98	2	1.61	3.13	3.33	11.58
Basic EPS from Cont Ops	3.37	4.89	3	4.71	3.32	4.33	2.05	-1.07	4.13	2.34	2.43	2.16	3.67	4.01	12.21
Diluted EPS, GAAP	-0.11	-0.55	2.78	4.9	3.1	3.97	1.72	-1.3	3.77	1.98	2	1.6	3.11	3.31	11.55
Diluted EPS from Cont Ops	3.34	4.83	2.98	4.67	3.29	4.28	2.04	-1.07	4.12	2.33	2.43	2.15	3.65	3.98	12.18
Dividend per Share	1.28	1.3	1.35	1.42	1.67	1.92	2.17	2.42	2.38	2.49	2.69	3.02	3.19	3.33	3.58
Cash Flow per Share	11.98	10.23	9.1	9.96	13.83	9.98	11.03	9.75	-0.9	3.39	0.03	8.44	8.88	12.99	15.06
Free Cash Flow per Basic Share	11.98	10.23	9.1	9.96	13.83	9.98	11.03	9.75	-0.9	3.39	0.03	8.44	8.88	12.99	15.06
Cash & Equivalents per Share	0.52	0.52	0.45	0.41	0.49	0.29	3.35	0.44	0.19	0.23	1.03	2.39	0.9	0.5	0.41
Book Value per Share	30.86	28.95	30.5	33.64	34.89	36.82	35.82	32.1	36.75	37.08	36.57	35.7	36.02	36.18	44.39
Tangible Book Value per Share	30.86	28.95	30.5	33.64	34.89	36.82	35.82	32.1	36.75	37.08	36.57	35.7	36.02	36.18	44.39

Edison International

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)