Financhill
Buy
62

EIX Quote, Financials, Valuation and Earnings

Last price:
$80.23
Seasonality move :
0.25%
Day range:
$79.42 - $80.30
52-week range:
$63.15 - $88.77
Dividend yield:
3.89%
P/E ratio:
23.61x
P/S ratio:
1.79x
P/B ratio:
2.22x
Volume:
994.1K
Avg. volume:
2.2M
1-year change:
15.52%
Market cap:
$31.1B
Revenue:
$16.3B
EPS (TTM):
$3.40
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $12.3B $13.6B $14.9B $17.2B $16.3B
Revenue Growth (YoY) -2.45% 9.97% 9.77% 15.53% -5.12%
 
Cost of Revenues $7.9B $8.5B $9.2B $11.1B $9.6B
Gross Profit $4.5B $5B $5.7B $6.1B $6.7B
Gross Profit Margin 36.37% 37.1% 38.38% 35.55% 41.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $407M $1.7B $1.5B $1.5B $880M
Other Inc / (Exp) -$24M $482M $164M $209M $232M
Operating Expenses $2.5B $4.1B $4.2B $4.6B $4.1B
Operating Income $2B $968M $1.5B $1.5B $2.6B
 
Net Interest Expenses $803M $884M $921M $1.1B $1.3B
EBT. Incl. Unusual Items $1.1B $566M $789M $662M $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$278M -$305M -$136M -$162M $108M
Net Income to Company $1.5B $942M $925M $824M $1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $871M $925M $824M $1.4B
 
Basic EPS (Cont. Ops) $3.78 $1.98 $2.00 $1.61 $3.12
Diluted EPS (Cont. Ops) $3.77 $1.98 $2.00 $1.60 $3.11
Weighted Average Basic Share $340M $373M $380M $381M $383M
Weighted Average Diluted Share $341M $374M $380M $383M $385M
 
EBITDA $3.8B $3.5B $4B $4.5B $5.8B
EBIT $2B $1.5B $1.7B $1.8B $3.1B
 
Revenue (Reported) $12.3B $13.6B $14.9B $17.2B $16.3B
Operating Income (Reported) $2B $968M $1.5B $1.5B $2.6B
Operating Income (Adjusted) $2B $1.5B $1.7B $1.8B $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.6B $5.3B $5.2B $4.7B $5.2B
Revenue Growth (YoY) 24.14% 14.1% -1.34% -10.06% 10.61%
 
Cost of Revenues $3.1B $3.3B $3.5B $2.9B $3.3B
Gross Profit $1.6B $2B $1.8B $1.8B $1.9B
Gross Profit Margin 34% 37.54% 33.74% 38.96% 36.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.3B $943M $536M $37M
Other Inc / (Exp) $108M -$34M $61M $60M $62M
Operating Expenses $2B $2B $1.8B $1.3B $915M
Operating Income -$407M -$50M -$45M $492M $995M
 
Net Interest Expenses $219M $244M $277M $363M $412M
EBT. Incl. Unusual Items -$517M -$326M -$261M $189M $645M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$275M -$29M -$187M -$23M $68M
Net Income to Company -$242M -$297M -$74M $212M $577M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$242M -$297M -$74M $212M $577M
 
Basic EPS (Cont. Ops) -$0.76 -$0.90 -$0.33 $0.40 $1.33
Diluted EPS (Cont. Ops) -$0.76 -$0.90 -$0.33 $0.40 $1.32
Weighted Average Basic Share $378M $380M $382M $383M $387M
Weighted Average Diluted Share $378M $380M $383M $385M $390M
 
EBITDA $212M $538M $802M $1.3B $1.9B
EBIT -$295M -$81M $41M $622M $1.1B
 
Revenue (Reported) $4.6B $5.3B $5.2B $4.7B $5.2B
Operating Income (Reported) -$407M -$50M -$45M $492M $995M
Operating Income (Adjusted) -$295M -$81M $41M $622M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.4B $14.7B $16.5B $16.6B $17.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.5B $9B $10.6B $10.1B $10.1B
Gross Profit $4.9B $5.7B $5.9B $6.5B $7.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $1.5B $1.5B $788M $868M
Other Inc / (Exp) $264M $363M $153M $271M $262M
Operating Expenses $4.3B $4.2B $4.5B $4B $4.3B
Operating Income $677M $1.5B $1.4B $2.6B $2.9B
 
Net Interest Expenses $871M $919M $1B $1.3B $1.6B
EBT. Incl. Unusual Items $71M $959M $551M $1.6B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$421M $53M -$374M $114M $81M
Net Income to Company $617M $977M $925M $1.5B $1.6B
 
Minority Interest in Earnings -- -- -- -$29M -$49M
Net Income to Common Excl Extra Items $492M $906M $925M $1.4B $1.5B
 
Basic EPS (Cont. Ops) $0.99 $2.01 $1.90 $3.22 $3.42
Diluted EPS (Cont. Ops) $0.99 $2.01 $1.89 $3.21 $3.40
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3B $4.1B $4.2B $5.8B $6.3B
EBIT $969M $1.9B $1.6B $3.1B $3.5B
 
Revenue (Reported) $13.4B $14.7B $16.5B $16.6B $17.3B
Operating Income (Reported) $677M $1.5B $1.4B $2.6B $2.9B
Operating Income (Adjusted) $969M $1.9B $1.6B $3.1B $3.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.4B $11.6B $13.2B $12.6B $13.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.7B $7.2B $8.7B $7.7B $8.1B
Gross Profit $3.7B $4.4B $4.6B $5B $5.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.4B $1.5B $737M $725M
Other Inc / (Exp) $243M $124M $113M $178M $208M
Operating Expenses $3.3B $3.5B $3.8B $3.1B $3.3B
Operating Income $377M $923M $781M $1.8B $2.1B
 
Net Interest Expenses $657M $692M $775M $987M $1.2B
EBT. Incl. Unusual Items -$36M $357M $119M $1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$355M $3M -$235M $41M $14M
Net Income to Company $319M $354M $354M $986M $1.1B
 
Minority Interest in Earnings -- -- -- -$29M -$49M
Net Income to Common Excl Extra Items $319M $354M $354M $957M $1.1B
 
Basic EPS (Cont. Ops) $0.59 $0.62 $0.52 $2.13 $2.44
Diluted EPS (Cont. Ops) $0.59 $0.62 $0.52 $2.13 $2.42
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.2B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.2B $1.2B
 
EBITDA $2.2B $2.8B $2.9B $4.2B $4.7B
EBIT $640M $1.1B $938M $2.2B $2.6B
 
Revenue (Reported) $10.4B $11.6B $13.2B $12.6B $13.6B
Operating Income (Reported) $377M $923M $781M $1.8B $2.1B
Operating Income (Adjusted) $640M $1.1B $938M $2.2B $2.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $68M $87M $390M $914M $345M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $788M $1.1B $1.4B $1.7B $2B
Inventory $364M $405M $420M $474M $527M
Prepaid Expenses $214M $281M $258M $248M $112M
Other Current Assets $1.5B $1.9B $2.2B $3.1B $3.1B
Total Current Assets $3.6B $5.1B $5.5B $7.1B $6.8B
 
Property Plant And Equipment $45B $48.9B $52.6B $54.9B $57.3B
Long-Term Investments $4.6B $4.9B $4.9B $4B $4.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.4B $3.3B $3.8B $3.4B $4B
Total Assets $64.4B $69.4B $74.7B $78B $81.8B
 
Accounts Payable $1.8B $2B $2B $2.4B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1B $3.4B $3.4B $4.6B $3.8B
Current Portion Of Capital Lease Obligations $80M $215M $582M $506M $120M
Other Current Liabilities $2.4B $4.4B $2.4B $2.7B $2.5B
Total Current Liabilities $5.5B $10.3B $8.6B $10.3B $8.6B
 
Long-Term Debt $17.9B $19.6B $24.2B $27B $30.3B
Capital Leases -- -- -- -- --
Total Liabilities $48.9B $53.4B $57B $60.5B $63.8B
 
Common Stock $5B $6B $8B $8.2B $8B
Other Common Equity Adj -$69M -$69M -$54M -$11M -$9M
Common Equity $13.3B $14B $13.9B $13.6B $13.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2B $1.9B $1.9B $1.9B $2.4B
Total Equity $15.5B $15.9B $17.8B $17.5B $17.9B
 
Total Liabilities and Equity $64.4B $69.4B $74.7B $78B $81.8B
Cash and Short Terms $68M $87M $390M $914M $345M
Total Debt $18.9B $23.1B $27.6B $31.7B $34.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $92M $524M $232M $446M $200M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.6B $2.3B $2.4B $2.8B
Inventory $387M $412M $439M $505M $533M
Prepaid Expenses $338M $327M $278M $102M $104M
Other Current Assets $2B $2B $1.9B $2.9B $2.6B
Total Current Assets $5.9B $6B $6.4B $7.2B $7.4B
 
Property Plant And Equipment $47.6B $51.3B $54.1B $56.3B $59.5B
Long-Term Investments $4.7B $4.8B $3.9B $4B $4.5B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.9B $3.3B $3.7B $3.2B $4.3B
Total Assets $68.6B $73B $76.7B $80.2B $84.7B
 
Accounts Payable $1.7B $2B $2.3B $2.1B $2.2B
Accrued Expenses -- -- -- -- $452M
Current Portion Of Long-Term Debt $2.8B $3.8B $5.2B $3.9B $3.1B
Current Portion Of Capital Lease Obligations $210M $355M $541M $179M $124M
Other Current Liabilities $3.7B $2.6B $2.6B $2.6B $2.6B
Total Current Liabilities $8.6B $9B $10.8B $9B $8.5B
 
Long-Term Debt $19B $23.3B $25.1B $29.5B $32.3B
Capital Leases -- -- -- -- --
Total Liabilities $52.9B $56.3B $59.4B $62.6B $66.6B
 
Common Stock $5.9B $7.3B $8.1B $8.3B $8.2B
Other Common Equity Adj -$63M -$63M -$47M -$8M -$6M
Common Equity -- -- -- -- --
Total Preferred Equity -$308M -- -- -- --
Minority Interest, Total $1.9B $1.9B $1.9B $1.9B $2.4B
Total Equity $15.6B $16.7B $17.3B $17.6B $18.1B
 
Total Liabilities and Equity $68.6B $73B $76.7B $80.2B $84.7B
Cash and Short Terms $92M $524M $232M $446M $200M
Total Debt $21.7B $27.2B $30.3B $33.5B $35.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.5B $942M $925M $824M $1.4B
Depreciation & Amoritzation $1.8B $2B $2.3B $2.6B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $196M $642M $194M -$642M -$385M
Change in Inventories -$83M -$43M -$21M -$58M -$63M
Cash From Operations -$91M $1.4B $11M $3.2B $3.4B
 
Capital Expenditures $4.9B $5.5B $5.5B $5.8B $5.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.7B -$5.1B -$5.2B -$5.6B -$5.2B
 
Dividends Paid (Ex Special Dividend) -$521M -$1.5B -$1B -$1.1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $3.1B $5B $8.1B $7B $7.3B
Long-Term Debt Repaid -$1B -$1B -$3.5B -$2.9B -$4.9B
Repurchase of Common Stock -- -$308M -- -- -$289M
Other Financing Activities $3.2B $1.4B -$61M -$9M --
Cash From Financing $4.8B $3.7B $5.4B $2.9B $1.4B
 
Beginning Cash (CF) $22M $24M $89M $394M $917M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2M $32M $305M $523M -$385M
Ending Cash (CF) $24M $56M $394M $917M $532M
 
Levered Free Cash Flow -$5B -$4.1B -$5.5B -$2.6B -$2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$242M -$297M -$74M $212M $577M
Depreciation & Amoritzation $507M $619M $761M $663M $729M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$448M -$414M -$970M -$730M -$666M
Change in Inventories -$5M -$7M -$1M $4M $1M
Cash From Operations $446M $958M $874M $1.8B $2.5B
 
Capital Expenditures $1.4B $1.4B $1.5B $1.3B $1.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$1.2B -$1.5B -$1.2B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$237M -$282M -$316M -$331M -$344M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $727M $844M $927M $597M $383M
Long-Term Debt Repaid $266M $181M $96M -$615M -$1.3B
Repurchase of Common Stock -$308M -- -- -- --
Other Financing Activities -$36M -$22M $2M $7M $33M
Cash From Financing $424M $724M $713M -$339M -$1.2B
 
Beginning Cash (CF) $526M $85M $123M $198M $799M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$432M $440M $110M $251M -$156M
Ending Cash (CF) $94M $525M $233M $449M $643M
 
Levered Free Cash Flow -$937M -$397M -$624M $554M $961M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $617M $977M $925M $1.5B $1.6B
Depreciation & Amoritzation $2B $2.2B $2.6B $2.7B $2.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $96M $1.1B -$997M -$228M -$341M
Change in Inventories -$39M -$29M -$31M -$78M -$32M
Cash From Operations $1.8B -$60M $2.5B $3.7B $4.7B
 
Capital Expenditures $5.3B $5.5B $5.8B $5.6B $5.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5B -$5.1B -$5.6B -$5.4B -$5.4B
 
Dividends Paid (Ex Special Dividend) -$618M -$1.5B -$1.1B -$1.2B -$1.3B
Special Dividend Paid
Long-Term Debt Issued $3.1B $7.2B $5.6B $8.1B $6.4B
Long-Term Debt Repaid -$2.1B -$1.9B -$2.5B -$5B -$4.5B
Repurchase of Common Stock -- -- -- -- -$667M
Other Financing Activities $3.3B $1.5B -- $3M $40M
Cash From Financing $2.9B $5.6B $2.8B $1.9B $931M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$370M $444M -$292M $216M $194M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.5B -$5.6B -$3.2B -$1.9B -$969M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $319M $354M $354M $986M $1.1B
Depreciation & Amoritzation $1.5B $1.7B $2B $2B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$483M $1M -$1.2B -$776M -$732M
Change in Inventories -$24M -$10M -$20M -$40M -$9M
Cash From Operations $1.1B -$416M $2.1B $2.5B $3.8B
 
Capital Expenditures $3.9B $3.9B $4.2B $4B $4.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.7B -$3.7B -$4.1B -$3.9B -$4.1B
 
Dividends Paid (Ex Special Dividend) -$691M -$776M -$886M -$938M -$984M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.7B $6.9B $4.5B $5.6B $4.7B
Long-Term Debt Repaid -$1.9B -$2.8B -$1.8B -$3.8B -$3.4B
Repurchase of Common Stock -$308M -- -- -- -$378M
Other Financing Activities -$80M -$63M -$2M $10M $50M
Cash From Financing $2.6B $4.5B $1.8B $880M $364M
 
Beginning Cash (CF) $1.9B $564M $751M $2B $2.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24M $436M -$161M -$468M $111M
Ending Cash (CF) $2B $1B $590M $1.5B $2.7B
 
Levered Free Cash Flow -$2.8B -$4.4B -$2.1B -$1.4B -$367M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock