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 (%)	-0.4	-1.86	9.4	15.38	9.09	11.17	4.76	-3.81	10.75	5.38	5.41	4.43	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 (%)	1.34	1.72	6.75	9.12	6.08	7.53	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 (%)	46.11	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 (%)	-0.27	-1.45	5.76	11.58	4.98	6.78	-0.55	-9.04	4.98	-0.41	-0.7	-2.35	1.36	1.87	21.44

Credit (USD)

API Chat

	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	21.22	21.44	21.33	22.15	22.74	23.48	22.28	18.53	20.77	20.35	18.68	17.5	16.92	16.27	18.16
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 (%)	43.12	44.63	43.98	40.82	42.99	38.1	40.96	52.01	52.56	51.05	53.87	55.23	58.98	62.32	61.04
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 (%)	45.21	45.47	47.61	47.98	46.9	46.67	51.07	54.85	55.72	60.12	62.34	65.37	66.29	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 (%)	44.76	45.02	47.26	47.71	46.56	46.48	49.11	54.62	53.66	57.32	57.91	61.83	63.77	65.79	66.34
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)

API Chat

	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	21.22	21.44	21.33	22.15	22.74	23.48	22.28	18.53	20.77	20.35	18.68	17.5	16.92	16.27	18.16
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 (%)	43.12	44.63	43.98	40.82	42.99	38.1	40.96	52.01	52.56	51.05	53.87	55.23	58.98	62.32	61.04
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 (%)	45.21	45.47	47.61	47.98	46.9	46.67	51.07	54.85	55.72	60.12	62.34	65.37	66.29	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	0.75	0.58	0.64	0.61	0.67	0.7	0.7

Working Capital (USD)

API Chat

	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)

API Chat

	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	13,496	14,732	15,094	21,346	19,302	23,469	20,616	18,507	25,639	23,432	25,935	24,239	27,381	30,818	23,108
- 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	23,621	25,727	27,336	35,265	33,034	38,027	36,236	35,987	47,350	49,393	58,956	60,300	66,463	72,206	66,676
Total Capital	20,488	20,684	22,339	25,069	25,317	26,703	28,425	28,133	35,151	40,165	47,376	50,629	53,264	55,501	60,802
Total Debt/Capital (%)	45.21	45.47	47.61	47.98	46.9	46.67	51.07	54.85	55.72	60.12	62.34	65.37	66.29	68.04	68.33
Total Debt / EV	0.39	0.37	0.39	0.34	0.36	0.33	0.4	0.43	0.41	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	3.83	3.64	3.96	3.5	4.07	4.1	3.45
EV/EBITDA	6.72	6.61	6.86	7.94	8.22	9.1	8.41	24.55	12.6	16.48	15.38	14.48	12.63	12.46	7.87
EV/EBIT	11.32	11.4	11.96	13.41	16.41	18.26	16.52	- -	24.23	51.03	38.13	39.36	25.29	24.64	12.72
EV/Cash Flow to Firm	5.59	6.81	8.03	9.58	6.75	10.09	8.95	10.54	63.86	18.63	53.82	12.91	13.57	10.52	9.52
EV/Free Cash Flow to Firm	5.59	6.81	8.03	9.58	6.75	10.09	8.95	10.54	63.86	18.63	53.82	12.91	13.57	10.52	9.52
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	72.46	78.92	83.85	108.18	101.33	116.65	111.15	110.39	139.27	132.42	155.15	158.27	173.53	187.06	173.18
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)

API Chat

	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	11.32	11.4	11.96	13.41	16.41	18.26	16.52	- -	24.23	51.03	38.13	39.36	25.29	24.64	12.72
Enterprise Value	23,621	25,727	27,336	35,265	33,034	38,027	36,236	35,987	47,350	49,393	58,956	60,300	66,463	72,206	66,676
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	3.83	3.64	3.96	3.5	4.07	4.1	3.45
EV/EBITDA	6.72	6.61	6.86	7.94	8.22	9.1	8.41	24.55	12.6	16.48	15.38	14.48	12.63	12.46	7.87
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	1.32	1.55	1.52	1.94	1.69	1.95	1.76	1.76	1.92	1.66	1.86	1.78	1.98	2.21	1.35
Price/Book Value Average	1.22	1.51	1.57	1.67	1.75	1.91	2.17	1.96	1.68	1.59	1.62	1.81	1.89	2.12	1.26
Price/Book Value High	1.33	1.64	1.78	2.03	1.99	2.13	2.32	2.2	1.94	2.09	1.87	2.05	2.07	2.46	1.83
Price/Book Value Low	1.04	1.36	1.45	1.32	1.57	1.57	1.74	1.41	1.36	1.15	1.47	1.52	1.63	1.75	1.08
Price/Tangible Book Value	1.22	1.32	1.29	1.64	1.44	1.65	1.49	1.46	1.65	1.47	1.64	1.56	1.68	1.91	1.23
Price/Tangible Book Value Average	1.12	1.29	1.34	1.41	1.5	1.62	1.83	1.63	1.45	1.4	1.43	1.59	1.61	1.84	1.15
Price/Tangible Book Value High	1.22	1.4	1.51	1.73	1.69	1.81	1.96	1.83	1.68	1.85	1.65	1.8	1.76	2.13	1.66
Price/Tangible Book Value Low	0.96	1.15	1.23	1.12	1.34	1.33	1.47	1.17	1.17	1.02	1.3	1.33	1.38	1.51	0.98
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	3.58	3.56	3.73	3.53	3.99	4.03	3.37
EV/Sales High	2.24	2.24	2.38	2.71	3.16	3.39	3.47	3.21	3.86	4.08	3.96	3.72	4.15	4.3	3.87
EV/Sales Low	1.96	2.02	2.12	2.13	2.75	2.82	2.93	2.55	3.23	3.11	3.59	3.3	3.77	3.74	3.21
EV/EBITDA Average	6.42	6.52	7	7.27	8.4	8.99	9.51	25.99	11.77	16.13	14.5	14.59	12.4	12.24	7.68
EV/EBITDA High	6.74	6.84	7.51	8.17	9.06	9.62	9.93	27.71	12.7	18.49	15.41	15.37	12.88	13.05	8.82
EV/EBITDA Low	5.91	6.14	6.7	6.41	7.89	8	8.37	22.04	10.61	14.09	13.96	13.64	11.71	11.35	7.31
EV/EBIT Average	10.8	11.25	12.2	12.28	16.77	18.04	18.69	-80.39	22.63	49.94	35.96	39.65	24.83	24.21	12.42
EV/EBIT High	11.34	11.8	13.08	13.82	18.09	19.31	19.51	-85.71	24.41	57.23	38.23	41.77	25.79	25.82	14.27
EV/EBIT Low	9.95	10.59	11.67	10.84	15.76	16.06	16.43	-68.17	20.4	43.63	34.61	37.08	23.44	22.45	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	22,544	25,386	27,886	32,286	33,752	37,583	40,998	38,107	44,222	48,346	55,601	60,748	65,246	70,927	65,085
Enterprise Value High	23,677	26,630	29,908	36,328	36,418	40,221	42,802	40,626	47,704	55,402	59,097	63,996	67,776	75,653	74,761
Enterprise Value Low	20,766	23,905	26,671	28,504	31,721	33,456	36,050	32,313	39,867	42,235	53,511	56,806	61,610	65,764	61,944

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	0.4	0.49	0.29	3.35	0.44	0.2	0.23	1.03	2.4	0.9	0.5	0.41
Book Value per Share	31.27	29.2	30.52	33.8	35.04	36.96	35.93	32.24	39.33	37.85	36.75	35.84	36.13	36.06	44.35
Tangible Book Value per Share	34.01	34.33	35.86	39.82	41.07	43.52	42.53	38.81	45.58	42.76	41.61	40.8	42.48	41.7	48.73

Edison International

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)