Financhill
Sell
42

EIX Quote, Financials, Valuation and Earnings

Last price:
$51.32
Seasonality move :
1.17%
Day range:
$50.45 - $51.27
52-week range:
$47.73 - $88.77
Dividend yield:
6.41%
P/E ratio:
7.23x
P/S ratio:
1.14x
P/B ratio:
1.31x
Volume:
4.1M
Avg. volume:
4.5M
1-year change:
-31.09%
Market cap:
$19.6B
Revenue:
$17.6B
EPS (TTM):
$7.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.6B $14.9B $17.2B $16.3B $17.6B
Revenue Growth (YoY) 9.97% 9.77% 15.53% -5.12% 7.72%
 
Cost of Revenues $8.5B $9.2B $11.1B $9.6B $10.4B
Gross Profit $5B $5.7B $6.1B $6.7B $7.2B
Gross Profit Margin 37.1% 38.38% 35.55% 41.09% 41.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.5B $1.5B $880M $798M
Other Inc / (Exp) $482M $164M $209M $232M $243M
Operating Expenses $4.1B $4.2B $4.6B $4.1B $4.3B
Operating Income $968M $1.5B $1.5B $2.6B $2.9B
 
Net Interest Expenses $884M $921M $1.1B $1.3B $1.6B
EBT. Incl. Unusual Items $566M $789M $662M $1.5B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$305M -$136M -$162M $108M $17M
Net Income to Company $871M $925M $824M $1.4B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $871M $925M $824M $1.4B $1.5B
 
Basic EPS (Cont. Ops) $1.98 $2.00 $1.61 $3.12 $3.33
Diluted EPS (Cont. Ops) $1.98 $2.00 $1.60 $3.11 $3.31
Weighted Average Basic Share $373M $380M $381M $383M $386M
Weighted Average Diluted Share $374M $380M $383M $385M $388M
 
EBITDA $3.5B $4B $4.5B $5.8B $6.4B
EBIT $1.5B $1.7B $1.8B $3.1B $3.4B
 
Revenue (Reported) $13.6B $14.9B $17.2B $16.3B $17.6B
Operating Income (Reported) $968M $1.5B $1.5B $2.6B $2.9B
Operating Income (Adjusted) $1.5B $1.7B $1.8B $3.1B $3.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3B $4B $4B $4.1B $3.8B
Revenue Growth (YoY) 6.09% 34.05% -0.05% 2.82% -6.55%
 
Cost of Revenues $1.9B $2.5B $2.4B $2.3B $2B
Gross Profit $1.1B $1.4B $1.6B $1.8B $1.8B
Gross Profit Margin 37.37% 36.39% 39.44% 42.99% 46.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56M $478M $148M $651M -$1.3B
Other Inc / (Exp) $72M $66M $57M $71M $54M
Operating Expenses $707M $1.2B $944M $1.5B -$361M
Operating Income $399M $259M $620M $245M $2.1B
 
Net Interest Expenses $217M $244M $299M $377M $256M
EBT. Incl. Unusual Items $254M $81M $378M -$61M $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$36M -$55M $13M -$113M $448M
Net Income to Company $290M $136M $365M $52M $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $290M $136M $365M $52M $1.5B
 
Basic EPS (Cont. Ops) $0.68 $0.22 $0.81 -$0.03 $3.73
Diluted EPS (Cont. Ops) $0.68 $0.22 $0.81 -$0.03 $3.73
Weighted Average Basic Share $379M $381M $383M $385M $385M
Weighted Average Diluted Share $380M $382M $384M $385M $386M
 
EBITDA $1B $951M $1.4B $1.1B $3B
EBIT $471M $327M $739M $383M $2.2B
 
Revenue (Reported) $3B $4B $4B $4.1B $3.8B
Operating Income (Reported) $399M $259M $620M $245M $2.1B
Operating Income (Adjusted) $471M $327M $739M $383M $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13.7B $15.9B $17.2B $16.5B $17.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.6B $9.9B $11B $9.5B $10.1B
Gross Profit $5.2B $6.1B $6.2B $6.9B $7.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.9B $1.2B $1.4B -$1.1B
Other Inc / (Exp) $512M $158M $197M $246M $226M
Operating Expenses $4.1B $4.7B $4.3B $4.7B $2.4B
Operating Income $1.1B $1.4B $1.9B $2.3B $4.8B
 
Net Interest Expenses $886M $948M $1.1B $1.4B $1.5B
EBT. Incl. Unusual Items $691M $616M $959M $1.1B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$257M -$155M -$94M -$18M $578M
Net Income to Company $948M $771M $1.1B $1.1B $3B
 
Minority Interest in Earnings -- -- -- -$29M -$49M
Net Income to Common Excl Extra Items $948M $771M $1.1B $1.1B $2.9B
 
Basic EPS (Cont. Ops) $2.16 $1.54 $2.20 $2.27 $7.08
Diluted EPS (Cont. Ops) $2.16 $1.53 $2.19 $2.27 $7.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.7B $3.9B $4.9B $5.5B $8.3B
EBIT $1.6B $1.6B $2.2B $2.8B $5.3B
 
Revenue (Reported) $13.7B $15.9B $17.2B $16.5B $17.3B
Operating Income (Reported) $1.1B $1.4B $1.9B $2.3B $4.8B
Operating Income (Adjusted) $1.6B $1.6B $2.2B $2.8B $5.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3B $4B $4B $4.1B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.5B $2.4B $2.3B $2B
Gross Profit $1.1B $1.4B $1.6B $1.8B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56M $478M $148M $651M -$1.3B
Other Inc / (Exp) $72M $66M $57M $71M $54M
Operating Expenses $707M $1.2B $944M $1.5B -$361M
Operating Income $399M $259M $620M $245M $2.1B
 
Net Interest Expenses $217M $244M $299M $377M $256M
EBT. Incl. Unusual Items $254M $81M $378M -$61M $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$36M -$55M $13M -$113M $448M
Net Income to Company $290M $136M $365M $52M $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $290M $136M $365M $52M $1.5B
 
Basic EPS (Cont. Ops) $0.68 $0.22 $0.81 -$0.03 $3.73
Diluted EPS (Cont. Ops) $0.68 $0.22 $0.81 -$0.03 $3.73
Weighted Average Basic Share $379M $381M $383M $385M $385M
Weighted Average Diluted Share $380M $382M $384M $385M $386M
 
EBITDA $1B $951M $1.4B $1.1B $3B
EBIT $471M $327M $739M $383M $2.2B
 
Revenue (Reported) $3B $4B $4B $4.1B $3.8B
Operating Income (Reported) $399M $259M $620M $245M $2.1B
Operating Income (Adjusted) $471M $327M $739M $383M $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $87M $390M $914M $345M $193M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.4B $1.7B $2B $2.2B
Inventory $405M $420M $474M $527M $538M
Prepaid Expenses $281M $258M $248M $112M $103M
Other Current Assets $1.9B $2.2B $3.1B $3.1B $3.3B
Total Current Assets $5.1B $5.5B $7.1B $6.8B $7.2B
 
Property Plant And Equipment $48.9B $52.6B $54.9B $57.3B $60.4B
Long-Term Investments $4.9B $4.9B $4B $4.2B $4.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.3B $3.8B $3.4B $4B $4.3B
Total Assets $69.4B $74.7B $78B $81.8B $85.6B
 
Accounts Payable $2B $2B $2.4B $2B $2B
Accrued Expenses -- -- -- $390M $422M
Current Portion Of Long-Term Debt $3.4B $3.4B $4.6B $3.8B $3B
Current Portion Of Capital Lease Obligations $215M $582M $506M $120M $124M
Other Current Liabilities $4.4B $2.4B $2.7B $2.3B $2.8B
Total Current Liabilities $10.3B $8.6B $10.3B $8.6B $8.4B
 
Long-Term Debt $19.6B $24.2B $27B $30.3B $33.5B
Capital Leases -- -- -- -- --
Total Liabilities $53.4B $57B $60.5B $63.8B $67.8B
 
Common Stock $6B $8B $8.2B $8B $8B
Other Common Equity Adj -$69M -$54M -$11M -$9M --
Common Equity $14B $13.9B $13.6B $13.8B $13.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $1.9B $1.9B $2.4B $2.2B
Total Equity $15.9B $17.8B $17.5B $17.9B $17.7B
 
Total Liabilities and Equity $69.4B $74.7B $78B $81.8B $85.6B
Cash and Short Terms $87M $390M $914M $345M $193M
Total Debt $23.1B $27.6B $31.7B $34.1B $36.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $389M $231M $836M $992M $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.3B $1.5B $1.9B $1.9B
Inventory $416M $434M $500M $519M $539M
Prepaid Expenses $163M $258M $311M $244M $262M
Other Current Assets $2B $2.3B $3.3B $3.5B $2.6B
Total Current Assets $5.3B $5.3B $7.2B $7.9B $7.4B
 
Property Plant And Equipment $49.4B $52.8B $55.5B $57.9B $61.3B
Long-Term Investments $4.8B $4.6B $4.2B $4.4B $4.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.4B $3.8B $3.4B $4.2B $4.3B
Total Assets $70.5B $74.7B $78.9B $83.6B $88.4B
 
Accounts Payable $1.6B $2B $1.8B $1.9B $2.2B
Accrued Expenses -- -- -- $440M $495M
Current Portion Of Long-Term Debt $3.4B $3.2B $3.9B $2.9B $3B
Current Portion Of Capital Lease Obligations $215M $594M $420M $119M $123M
Other Current Liabilities $4B $2.4B $2.1B $2.6B $2B
Total Current Liabilities $9.5B $8.3B $8.4B $7.9B $7.8B
 
Long-Term Debt $20.2B $25B $29.4B $32.6B $35.4B
Capital Leases -- -- -- -- --
Total Liabilities $53.3B $57.1B $61.3B $66B $69.6B
 
Common Stock $7.2B $8.1B $8.2B $8B $8B
Other Common Equity Adj -$67M -$52M -$9M -$9M --
Common Equity -- -- -- -- --
Total Preferred Equity $1.2B -- -- -$19M --
Minority Interest, Total $1.9B $1.9B $1.9B $2.4B $2.2B
Total Equity $17.2B $17.6B $17.5B $17.6B $18.8B
 
Total Liabilities and Equity $70.5B $74.7B $78.9B $83.6B $88.4B
Cash and Short Terms $389M $231M $836M $992M $1.3B
Total Debt $23.6B $28.1B $33.3B $35.4B $38.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $871M $925M $824M $1.4B $1.5B
Depreciation & Amoritzation $2B $2.3B $2.6B $2.7B $2.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $649M $194M -$642M -$385M -$195M
Change in Inventories -$43M -$21M -$58M -$63M -$14M
Cash From Operations $1.3B $11M $3.2B $3.4B $5B
 
Capital Expenditures $5.5B $5.5B $5.8B $5.4B $5.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5B -$5.2B -$5.6B -$5.2B -$5.5B
 
Dividends Paid (Ex Special Dividend) -$928M -$1B -$1.1B -$1.2B -$1.3B
Special Dividend Paid
Long-Term Debt Issued $6.4B $8.1B $7B $7.3B $5.6B
Long-Term Debt Repaid -$2.2B -$3.5B -$2.9B -$4.9B -$3.1B
Repurchase of Common Stock -$308M -- -- -$289M -$856M
Other Financing Activities -$95M -$61M $4M $20M $9M
Cash From Financing $3.7B $5.4B $2.9B $1.4B $674M
 
Beginning Cash (CF) $70M $89M $394M $917M $532M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19M $305M $523M -$385M $152M
Ending Cash (CF) $89M $394M $917M $532M $684M
 
Levered Free Cash Flow -$4.2B -$5.5B -$2.6B -$2B -$693M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $290M $136M $365M $52M $1.5B
Depreciation & Amoritzation $542M $624M $676M $707M $742M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $120M $34M $227M $84M $281M
Change in Inventories -$12M -$14M -$29M $5M -$1M
Cash From Operations $72M $792M -$90M $1B $1.2B
 
Capital Expenditures $1.4B $1.2B $1.3B $1.3B $1.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$1.2B -$1.3B -$1.3B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$247M -$308M -$329M -$339M -$363M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $1.7B $2.6B $3B $3.5B
Long-Term Debt Repaid -$997M -$1.2B -$1B -$1.6B -$1.7B
Repurchase of Common Stock -- -- -- -$19M -$29M
Other Financing Activities -$25M -$15M -$5M -$17M -$47M
Cash From Financing $1.5B $205M $1.3B $988M $1.4B
 
Beginning Cash (CF) $89M $394M $917M $532M $684M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $301M -$160M -$79M $755M $1.2B
Ending Cash (CF) $390M $234M $838M $1.3B $1.9B
 
Levered Free Cash Flow -$1.3B -$415M -$1.4B -$236M -$184M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $948M $771M $1.1B $1.1B $3B
Depreciation & Amoritzation $2.1B $2.4B $2.7B $2.8B $3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $741M $108M -$449M -$528M $2M
Change in Inventories -$56M -$23M -$73M -$29M -$20M
Cash From Operations $1B $731M $2.3B $4.5B $5.2B
 
Capital Expenditures $5.6B $5.4B $5.9B $5.4B $5.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5B -$5B -$5.7B -$5.2B -$5.6B
 
Dividends Paid (Ex Special Dividend) -$949M -$1.1B -$1.2B -$1.2B -$1.3B
Special Dividend Paid
Long-Term Debt Issued $4.9B $8.3B $7.9B $7.6B $6.1B
Long-Term Debt Repaid -$2.6B -$3.7B -$2.8B -$5.5B -$3.2B
Repurchase of Common Stock -- -- -- -$308M -$866M
Other Financing Activities -$99M -$51M $14M $8M -$21M
Cash From Financing $3B $4.1B $4B $1.1B $1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$948M -$156M $604M $449M $621M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.6B -$4.6B -$3.6B -$869M -$641M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $290M $136M $365M $52M $1.5B
Depreciation & Amoritzation $542M $624M $676M $707M $742M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $120M $34M $227M $84M $281M
Change in Inventories -$12M -$14M -$29M $5M -$1M
Cash From Operations $72M $792M -$90M $1B $1.2B
 
Capital Expenditures $1.4B $1.2B $1.3B $1.3B $1.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$1.2B -$1.3B -$1.3B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$247M -$308M -$329M -$339M -$363M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $1.7B $2.6B $3B $3.5B
Long-Term Debt Repaid -$997M -$1.2B -$1B -$1.6B -$1.7B
Repurchase of Common Stock -- -- -- -$19M -$29M
Other Financing Activities -$25M -$15M -$5M -$17M -$47M
Cash From Financing $1.5B $205M $1.3B $988M $1.4B
 
Beginning Cash (CF) $89M $394M $917M $532M $684M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $301M -$160M -$79M $755M $1.2B
Ending Cash (CF) $390M $234M $838M $1.3B $1.9B
 
Levered Free Cash Flow -$1.3B -$415M -$1.4B -$236M -$184M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock