Screener / SEC EDGAR /CIK 0000827052 /10-K filed Feb 18, 2026, compared with Feb 27, 2025 /Numbers from the XBRL of the 10-Ks
NYSE Utilities · Electric Utilities

Edison International EIX

Compare with peers Embed
Cash returned and share count, year to Dec 31, 2025

Bought back $32.0M of its own shares, 0.6× what it paid in stock

XBRL, latest 10-K
Buybacks $32.0M cash paid for its own shares
Paid in stock to employees $57.0M stock-based compensation
Share count, 1 year -0.5% fewer shares: each share owns more
Share count, 3 years +0.8% diluted average shares

New shares against shares bought back

Dilution: new shares, stock pay and buybacks · S-3 and 424B, 3 years; 10-K

New Oct 29, 2026: Shelf registration: shares and other securities, amount not fixed (S-3ASR) Email me when EIX files the next one

Shares offered

Since Nov 15, 2023: 2 shelf registrations; also 4 notes offerings.

“We may offer and sell an indeterminate amount of the securities listed above, or any combination thereof, from time to time in amounts, at prices and on other terms to be determined at the time of the offering.”

S-3ASR, Jul 25, 2024
Every offering filing

Paid in stock

$57.0M

stock-based pay, year to Dec 31, 2025

Bought back

$32.0M

cash paid for its own shares, year to Dec 31, 2025: 0.6× the stock pay

Diluted shares: 386.00M in the year to Dec 31, 2025 2025 -0.5%2024 +0.8%2023 +0.5%2022 +0.8%

Change in the diluted weighted average share count from the fiscal year before, stock splits taken out. Bars use one scale for stock pay and buybacks. Prospectuses are read from their cover page; preliminary ones are left out. How

Net share count, 4 years

Shares, buybacks and stock pay, fiscal years 2021 to 2025 · 10-K XBRL

+1.6% shares
Share count +1.6% diluted average shares, 4 years to Dec 31, 2025, splits taken out
Bought back $232.0M cash paid for its own shares, summed over the 4 years
Paid in stock $202.0M stock-based compensation, and $33.0M received for shares sold, summed over the same years
Fiscal yearShares, changeBought backPaid in stockCash from shares sold
Dec 31, 2025 -0.5% $32.0M $57.0M -
Dec 31, 2024 +0.8% $200.0M $57.0M -
Dec 31, 2023 +0.5% $0 $46.0M $20.0M
Dec 31, 2022 +0.8% $0 $42.0M $13.0M

Each year's change is the diluted weighted average share count against the year before, with stock splits taken out; the headline change compares the two ends of the span on one basis. Buybacks and stock pay are added up over the same years. Buybacks that only offset stock pay leave the count flat: both are shown, no verdict. How

Where the cash came from and where it went

FY2016 to FY2025, from the cash flow statements in the 10-Ks, added up

Operating cash flowDebt raisedShares soldOther, netCapital spendingDividendsDebt repaidAdded to cash Operating cash flow: $28.4B Operating cash flow $28.4B Debt raised: $39.5B Debt raised $39.5B Shares sold: $3.5B Shares sold $3.5B Other, net: $2.9B Other, net $2.9B Capital spending: $51.4B Capital spending $51.4B Dividends: $9.5B Dividends $9.5B Debt repaid: $12.7B Debt repaid $12.7B Added to cash: $541.0M Added to cash $541.0M

The same cash, step by step

Operating cash flow: $28.4B · NetCashProvidedByUsedInOperatingActivities, 0000827052-19-000034; NetCashProvidedByUsedInOperatingActivities, 0000827052-20-000026; NetCashProvidedByUsedInOperatingActivities, 0000827052-21-000019; NetCashProvidedByUsedInOperatingActivities, 0000827052-22-000006; NetCashProvidedByUsedInOperatingActivities, 0000827052-23-000010; NetCashProvidedByUsedInOperatingActivities, 0000827052-24-000013; NetCashProvidedByUsedInOperatingActivities, 0000827052-25-000022; NetCashProvidedByUsedInOperatingActivities, 0000827052-26-000012 +$28.4B
Operating cash flow
Debt raised: $39.5B · ProceedsFromIssuanceOfLongTermDebt, 0000827052-19-000034; ProceedsFromIssuanceOfLongTermDebt, 0000827052-20-000026; ProceedsFromIssuanceOfLongTermDebt, 0000827052-21-000019; ProceedsFromIssuanceOfLongTermDebt, 0000827052-22-000006; ProceedsFromIssuanceOfLongTermDebt, 0000827052-23-000010; ProceedsFromIssuanceOfLongTermDebt, 0000827052-24-000013; ProceedsFromIssuanceOfLongTermDebt, 0000827052-25-000022; ProceedsFromIssuanceOfLongTermDebt, 0000827052-26-000012 +$39.5B
Debt raised
Shares sold: $3.5B · ProceedsFromStockOptionsExercised, 0000827052-19-000034; ProceedsFromIssuanceOfCommonStock, 0000827052-20-000026; ProceedsFromIssuanceOfCommonStock, 0000827052-21-000019; ProceedsFromIssuanceOfCommonStock, 0000827052-22-000006; ProceedsFromIssuanceOfCommonStock, 0000827052-23-000010; ProceedsFromIssuanceOfCommonStock, 0000827052-24-000013 +$3.5B
Shares sold
Other, net: $2.9B · investments bought and sold, other financing and investing lines, and exchange rates +$2.9B
Other, net
Capital spending: $51.4B · PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-19-000034; PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-20-000026; PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-21-000019; PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-22-000006; PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-23-000010; PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-24-000013; PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-25-000022; PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-26-000012 −$51.4B
Capital spending
Buybacks: $232.0M · PaymentsForRepurchaseOfCommonStock, 0000827052-25-000022; PaymentsForRepurchaseOfCommonStock, 0000827052-26-000012 −$232.0M
Buybacks
Dividends: $9.5B · PaymentsOfDividendsCommonStock, 0000827052-19-000034; PaymentsOfDividendsCommonStock, 0000827052-20-000026; PaymentsOfDividendsCommonStock, 0000827052-21-000019; PaymentsOfDividendsCommonStock, 0000827052-22-000006; PaymentsOfDividendsCommonStock, 0000827052-23-000010; PaymentsOfDividendsCommonStock, 0000827052-24-000013; PaymentsOfDividendsCommonStock, 0000827052-25-000022; PaymentsOfDividendsCommonStock, 0000827052-26-000012 −$9.5B
Dividends
Debt repaid: $12.7B · RepaymentsOfLongTermDebt, 0000827052-19-000034; RepaymentsOfLongTermDebt, 0000827052-20-000026; RepaymentsOfLongTermDebt, 0000827052-21-000019; RepaymentsOfLongTermDebt, 0000827052-22-000006; RepaymentsOfLongTermDebt, 0000827052-23-000010; RepaymentsOfLongTermDebt, 0000827052-24-000013; RepaymentsOfLongTermDebt, 0000827052-25-000022; RepaymentsOfLongTermDebt, 0000827052-26-000012 −$12.7B
Debt repaid
Added to cash: $541.0M · CashAndCashEquivalentsPeriodIncreaseDecrease, 0000827052-18-000046; CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect, 0000827052-20-000026; CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect, 0000827052-21-000019; CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect, 0000827052-22-000006; CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect, 0000827052-23-000010; CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect, 0000827052-24-000013; CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect, 0000827052-25-000022; CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect, 0000827052-26-000012 −$541.0M
Added to cash

Came from

Operating cash flow
NetCashProvidedByUsedInOperatingActivities, 0000827052-19-000034; NetCashProvidedByUsedInOperatingActivities, 0000827052-20-000026; NetCashProvidedByUsedInOperatingActivities, 0000827052-21-000019; NetCashProvidedByUsedInOperatingActivities, 0000827052-22-000006; NetCashProvidedByUsedInOperatingActivities, 0000827052-23-000010; NetCashProvidedByUsedInOperatingActivities, 0000827052-24-000013; NetCashProvidedByUsedInOperatingActivities, 0000827052-25-000022; NetCashProvidedByUsedInOperatingActivities, 0000827052-26-000012
$28.4B
Debt raised
ProceedsFromIssuanceOfLongTermDebt, 0000827052-19-000034; ProceedsFromIssuanceOfLongTermDebt, 0000827052-20-000026; ProceedsFromIssuanceOfLongTermDebt, 0000827052-21-000019; ProceedsFromIssuanceOfLongTermDebt, 0000827052-22-000006; ProceedsFromIssuanceOfLongTermDebt, 0000827052-23-000010; ProceedsFromIssuanceOfLongTermDebt, 0000827052-24-000013; ProceedsFromIssuanceOfLongTermDebt, 0000827052-25-000022; ProceedsFromIssuanceOfLongTermDebt, 0000827052-26-000012
$39.5B
Shares sold
ProceedsFromStockOptionsExercised, 0000827052-19-000034; ProceedsFromIssuanceOfCommonStock, 0000827052-20-000026; ProceedsFromIssuanceOfCommonStock, 0000827052-21-000019; ProceedsFromIssuanceOfCommonStock, 0000827052-22-000006; ProceedsFromIssuanceOfCommonStock, 0000827052-23-000010; ProceedsFromIssuanceOfCommonStock, 0000827052-24-000013
$3.5B
Other, net
investments bought and sold, other financing and investing lines, and exchange rates
$2.9B

Went to

Capital spending
PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-19-000034; PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-20-000026; PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-21-000019; PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-22-000006; PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-23-000010; PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-24-000013; PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-25-000022; PaymentsToAcquirePropertyPlantAndEquipment, 0000827052-26-000012
$51.4B
Buybacks
PaymentsForRepurchaseOfCommonStock, 0000827052-25-000022; PaymentsForRepurchaseOfCommonStock, 0000827052-26-000012
$232.0M
Dividends
PaymentsOfDividendsCommonStock, 0000827052-19-000034; PaymentsOfDividendsCommonStock, 0000827052-20-000026; PaymentsOfDividendsCommonStock, 0000827052-21-000019; PaymentsOfDividendsCommonStock, 0000827052-22-000006; PaymentsOfDividendsCommonStock, 0000827052-23-000010; PaymentsOfDividendsCommonStock, 0000827052-24-000013; PaymentsOfDividendsCommonStock, 0000827052-25-000022; PaymentsOfDividendsCommonStock, 0000827052-26-000012
$9.5B
Debt repaid
RepaymentsOfLongTermDebt, 0000827052-19-000034; RepaymentsOfLongTermDebt, 0000827052-20-000026; RepaymentsOfLongTermDebt, 0000827052-21-000019; RepaymentsOfLongTermDebt, 0000827052-22-000006; RepaymentsOfLongTermDebt, 0000827052-23-000010; RepaymentsOfLongTermDebt, 0000827052-24-000013; RepaymentsOfLongTermDebt, 0000827052-25-000022; RepaymentsOfLongTermDebt, 0000827052-26-000012
$12.7B
Added to cash
CashAndCashEquivalentsPeriodIncreaseDecrease, 0000827052-18-000046; CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect, 0000827052-20-000026; CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect, 0000827052-21-000019; CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect, 0000827052-22-000006; CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect, 0000827052-23-000010; CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect, 0000827052-24-000013; CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect, 0000827052-25-000022; CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect, 0000827052-26-000012
$541.0M

Each number is a line of the cash flow statement as the company tagged it. "Other, net" is what those lines do not cover (investments bought and sold, other financing and investing lines, and exchange rates); Tickdelta does not estimate it.

Where the operating cash went, year by year

FY2016 to FY2025 · cash flow statements, 10-K XBRL

10 years
Operating cash, added up $28.4B 10 fiscal years, FY2016 to FY2025
Reinvested - not shown: operating cash was negative in a year of the span
Returned to owners - not shown: operating cash was negative in a year of the span
Debt repaid $12.7B gross repayments added up; debt that was refinanced counts each time
Fiscal yearOperating cashCapital spendingBuybacksDividendsDebt repaid
Dec 31, 2025 $5.8B $6.5B$32.0M$1.3B$2.1B
Dec 31, 2024 $5.0B $5.7B$200.0M$1.2B$2.7B
Dec 31, 2023 $3.4B $5.4B-$1.1B$2.5B
Dec 31, 2022 $3.2B $5.8B-$1.1B$1.1B
Dec 31, 2021 $11.0M $5.5B-$988.0M$1.0B
Dec 31, 2020 $1.3B $5.5B-$928.0M$1.1B
Dec 31, 2019 -$307.0M $4.9B-$810.0M$82.0M
Dec 31, 2018 $3.2B $4.5B-$788.0M$654.0M
Dec 31, 2017 $3.6B $3.8B-$707.0M$1.3B
Dec 31, 2016 $3.3B $3.7B-$626.0M$220.0M
Added up$28.4B $51.4B$232.0M$9.5B$12.7B

Each bar is one fiscal year; its colours add up to what the cash flow statement says the company spent on each line, and the line across it is that year's operating cash flow. Spending above the line was paid from new debt, shares sold or cash on hand. A bar part links to the 10-K it comes from. A line the company did not report is left out, not estimated, so the shares are of operating cash only and can add up to more or less than 100%. Debt repaid is the gross amount, so refinanced debt is counted each time it is repaid. A reading aid, not a grade: Tickdelta does not say whether a split was good. Banks and insurers are left out.

Buybacks, dividends and share count

Year by year · XBRL, each 10-K

Fiscal year toBuybacksDividendsDiluted shares
Dec 31, 2025$32.0M $1.3B 386.00M
Dec 31, 2024$200.0M $1.2B 388.00M
Dec 31, 2023$0 $1.1B 385.00M
Dec 31, 2022$0 $1.1B 383.00M
Dec 31, 2021- $988.0M 380.00M

From the XBRL of the 10-Ks (cash flow statement and diluted weighted average shares); each year as reported in the latest 10-K that includes it. Concepts: buybacks = PaymentsForRepurchaseOfCommonStock; dividends = PaymentsOfDividendsCommonStock; sbc = AllocatedShareBasedCompensationExpense; diluted_shares = WeightedAverageNumberOfDilutedSharesOutstanding.

Dividend per share, year by year

Dividends · declared per share, each 10-K; cash paid, cash flow statement

Per share, FY2025 $3.36 declared in the fiscal year to Dec 31, 2025
Against the year before ▲+6.1% dividend per share
Years in a row raised 9 to FY2025, per share
Cash paid out $1.3B cash flow statement, FY2025
Years paid in a row 10+ fiscal years, to FY2025, every year on file, dividend per share above zero
Growth a year, FY2016 to FY2025 +6.0% $1.9825 to $3.36 per share, 9 years

Declared since the 10-K: Sep 30, 2026 $0.8775Jun 30, 2026 $0.8775Mar 31, 2026 $0.8775

Fiscal year toPer shareAgainst year beforeCash paid out
Dec 31, 2025 $3.36 ▲+6.1% $1.3B
Dec 31, 2024 $3.1675 ▲+5.8% $1.2B
Dec 31, 2023 $2.9925 ▲+5.5% $1.1B
Dec 31, 2022 $2.8375 ▲+5.6% $1.1B
Dec 31, 2021 $2.6875 ▲+4.4% $988.0M
Dec 31, 2020 $2.575 ▲+4.0% -
Dec 31, 2019 $2.475 ▲+2.0% -
Dec 31, 2018 $2.4275 ▲+8.7% -

Dividend per share as the company tagged it (CommonStockDividendsPerShareDeclared), from the latest 10-K that reports each year, so a stock split is already in it. A change is left blank when the year before is missing or the jump is more than five times.

What the 10-Ks show for each CEO's years

Each CEO's years · the CEO of each fiscal year as named in the proxy's pay versus performance table

Mr. Pizarro

FY2025 · 1 year in the table
Operating cash flow
$5.8B
Capital spending
$6.5B
Buybacks
$32.0M
Dividends
$1.3B
Stock-based pay
$57.0M
Diluted shares since FY2024
-0.5%
Revenue since FY2024
+10%
Debt since FY2024
+$3.8B
CEO pay (reported)
$16.5M
The proxy that names the CEO

Sources

The cash flow statement, dividends per share and diluted share count in each 10-K's XBRL; Part II Item 2 of each 10-Q for monthly buybacks; offering prospectuses (S-3, 424B) for new shares; Form D data sets for private raises.

Also

CEO pay: what the CEO was paid over the same years.

Work with it

Excel workbook · CSV. Google Sheet that stays up to date: paste =IMPORTDATA("https://tickdelta.com/company/EIX/export.csv") into a cell.

Next:CEO pay