
Consolidated Edison (ED) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
4.8B
Gross Profit
2.6B
54.94%
Operating Income
1.1B
23.45%
Net Income
791.0M
16.49%
EPS (Diluted)
$2.25
Balance Sheet Metrics
Total Assets
70.7B
Total Liabilities
46.9B
Shareholders Equity
23.8B
Debt to Equity
1.97
Cash Flow Metrics
Operating Cash Flow
1.2B
Free Cash Flow
-318.0M
Revenue & Profitability Trend
Consolidated Edison Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 15.3B | 14.7B | 15.7B | 13.7B | 12.2B |
Cost of Goods Sold | 7.1B | 7.3B | 8.0B | 6.0B | 5.1B |
Gross Profit | 8.2B | 7.4B | 7.7B | 7.7B | 7.1B |
Gross Margin % | 53.5% | 50.5% | 49.0% | 56.1% | 58.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 0 | 0 | 0 | 0 | 0 |
Operating Income | 2.7B | 2.3B | 2.6B | 2.8B | 2.7B |
Operating Margin % | 17.9% | 15.9% | 16.7% | 20.7% | 21.7% |
Non-Operating Items | |||||
Interest Income | - | - | 99.0M | 14.0M | - |
Interest Expense | 1.2B | 1.0B | 951.0M | 919.0M | 1.0B |
Other Non-Operating Income | 593.0M | 1.7B | 326.0M | -538.0M | -401.0M |
Pre-tax Income | 2.1B | 3.0B | 2.1B | 1.4B | 1.2B |
Income Tax | 318.0M | 487.0M | 498.0M | 190.0M | 90.0M |
Effective Tax Rate % | 14.9% | 16.2% | 23.7% | 13.7% | 7.3% |
Net Income | 1.8B | 2.5B | 1.6B | 1.2B | 1.1B |
Net Margin % | 11.9% | 17.2% | 10.2% | 8.7% | 9.3% |
Key Metrics | |||||
EBITDA | 5.4B | 5.1B | 5.1B | 4.7B | 4.4B |
EPS (Basic) | $5.26 | $7.25 | $4.68 | $3.86 | $3.29 |
EPS (Diluted) | $5.24 | $7.21 | $4.66 | $3.85 | $3.28 |
Basic Shares Outstanding | 346000000 | 347700000 | 354500000 | 348400000 | 334800000 |
Diluted Shares Outstanding | 346000000 | 347700000 | 354500000 | 348400000 | 334800000 |
Income Statement Trend
Consolidated Edison Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.3B | 1.2B | 1.3B | 992.0M | 1.3B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 2.4B | 2.4B | 2.2B | 1.9B | 1.7B |
Inventory | 485.0M | 469.0M | 492.0M | 437.0M | 356.0M |
Other Current Assets | 335.0M | 405.0M | 481.0M | 439.0M | 497.0M |
Total Current Assets | 6.7B | 6.5B | 13.0B | 5.6B | 5.3B |
Non-Current Assets | |||||
Property, Plant & Equipment | 530.0M | 570.0M | 604.0M | 5.6B | 5.3B |
Goodwill | 816.0M | 816.0M | 816.0M | 2.2B | 2.4B |
Intangible Assets | - | - | - | 1.3B | 1.5B |
Long-term Investments | 27.0M | 48.0M | 85.0M | 77.0M | - |
Other Non-Current Assets | 365.0M | 316.0M | 182.0M | 487.0M | 285.0M |
Total Non-Current Assets | 63.9B | 59.8B | 56.1B | 57.6B | 57.6B |
Total Assets | 70.6B | 66.3B | 69.1B | 63.1B | 62.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.7B | 1.8B | 2.0B | 1.5B | 1.5B |
Short-term Debt | 2.8B | 2.7B | 3.8B | 2.0B | 3.9B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 1.2B | 1.3B | 4.9B | 1.2B | 1.2B |
Total Current Liabilities | 6.4B | 6.5B | 11.3B | 5.4B | 7.4B |
Non-Current Liabilities | |||||
Long-term Debt | 25.0B | 22.4B | 20.6B | 23.3B | 21.1B |
Deferred Tax Liabilities | 8.9B | 8.1B | 7.6B | 6.9B | 6.5B |
Other Non-Current Liabilities | - | - | - | - | 4.5B |
Total Non-Current Liabilities | 42.2B | 38.7B | 36.8B | 37.4B | 36.5B |
Total Liabilities | 48.6B | 45.2B | 48.2B | 42.8B | 43.8B |
Equity | |||||
Common Stock | 37.0M | 37.0M | 37.0M | 37.0M | 36.0M |
Retained Earnings | 14.0B | 13.4B | 12.0B | 11.4B | 11.2B |
Treasury Stock | 2.0B | 2.0B | 1.0B | 1.0B | 1.0B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 22.0B | 21.2B | 20.9B | 20.3B | 19.1B |
Key Metrics | |||||
Total Debt | 27.8B | 25.0B | 24.4B | 25.4B | 25.1B |
Working Capital | 231.0M | 75.0M | 1.6B | 124.0M | -2.1B |
Balance Sheet Composition
Consolidated Edison Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.8B | 2.5B | 1.6B | 1.2B | 1.1B |
Depreciation & Amortization | 2.2B | 2.0B | 2.1B | 2.0B | 1.9B |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -969.0M | -1.4B | -172.0M | -596.0M | -917.0M |
Operating Cash Flow | 3.5B | 3.2B | 4.0B | 2.4B | 1.7B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | -3.9B |
Acquisitions | 0 | 3.9B | 0 | 812.0M | -27.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -502.0M | 3.5B | -397.0M | 469.0M | -4.2B |
Financing Activities | |||||
Share Repurchases | 0 | -1.0B | 0 | 0 | - |
Dividends Paid | -1.1B | -1.1B | -1.1B | -1.0B | -975.0M |
Debt Issuance | 3.5B | 2.0B | 800.0M | 2.8B | 2.9B |
Debt Repayment | -477.0M | -710.0M | -406.0M | -2.0B | -518.0M |
Financing Cash Flow | 1.7B | -1.5B | 957.0M | 401.0M | 2.2B |
Free Cash Flow | -1.2B | -2.3B | -233.0M | -1.2B | -1.7B |
Net Change in Cash | 4.7B | 5.1B | 4.6B | 3.3B | -314.0M |
Cash Flow Trend
Consolidated Edison Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
18.13
Forward P/E
17.75
Price to Book
1.52
Price to Sales
2.23
PEG Ratio
1.05
Profitability Ratios
Profit Margin
11.98%
Operating Margin
10.13%
Return on Equity
8.54%
Return on Assets
3.05%
Financial Health
Current Ratio
1.10
Debt to Equity
114.04
Beta
0.23
Per Share Data
EPS (TTM)
$5.50
Book Value per Share
$65.81
Revenue per Share
$46.10
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ed | 36.0B | 18.13 | 1.52 | 8.54% | 11.98% | 114.04 |
NextEra Energy | 157.6B | 26.66 | 3.10 | 7.59% | 22.85% | 152.94 |
Southern Company | 103.6B | 24.34 | 3.05 | 11.23% | 15.10% | 189.66 |
Duke Energy | 94.5B | 19.90 | 1.89 | 9.59% | 15.72% | 170.00 |
American Electric | 60.5B | 16.59 | 2.02 | 13.01% | 17.66% | 150.71 |
Dominion Energy | 52.2B | 20.31 | 1.99 | 9.14% | 16.96% | 151.44 |
Financial data is updated regularly. All figures are in the company's reporting currency.