EDISON INTERNATIONAL EIX Cash Flow

Edison international (EIX)

CashFlow / TTM

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10	Jun'10	Mar'10	Dec'09	Sep'09	Jun'09	Mar'09
Cash flows from operating activities:
Net income
1,310	1,405	-168	-126	-250	-316	550	507	518	668	1,562	1,512	1,511	1,425	1,010	1,007	1,105	1,117	1,617	1,677	1,837	1,721	1,602	1,556	919	1,015	174	-73	94	-92	-400	-175	-80	22	1,024	1,107	1,273	1,308	1,355	1,276	925	945	0	0	0
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
-	-	-	-	-	-	-	-	-	-	-	-	-	12	-9	34	36	35	82	23	207	185	183	174	2	36	-1,327	-1,469	-1,590	-1,686	0	0	0	-	-	153	156	164	2	5	-4	-7	0	0	0
Income (loss) from continuing operations
-	-	-	-	-	-	-	-	-	-	-	-	-	1,413	1,019	973	1,069	1,082	1,535	1,654	1,630	1,536	1,419	1,382	917	979	1,501	1,396	1,684	1,594	0	0	0	-	-	954	1,117	1,144	1,353	1,271	929	952	0	0	0
Adjustments to reconcile to net cash provided by operating activities:
Depreciation and amortization
1,806	1,803	1,617	1,703	1,959	1,940	2,163	2,141	2,074	2,115	2,114	2,121	2,119	2,098	2,065	2,043	2,019	2,005	2,018	1,938	1,868	1,815	1,784	1,728	1,714	1,696	1,671	1,678	1,660	1,634	1,342	1,363	1,398	1,427	1,419	1,377	1,322	1,274	1,492	1,479	1,445	1,418	0	0	0
Allowance for equity during construction
105	101	103	109	99	104	98	90	90	87	81	73	71	74	82	87	88	87	83	79	73	65	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Impairment and other
-	-	-	-	-	78	776	788	799	738	22	21	5	0	0	0	0	-	-	-	-	157	224	227	802	571	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Regulatory impacts of net nuclear decommissioning trust earnings
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	162	185	182	146	214	190	192	189	131	146	164	158	0	0	0
Other amortization and other
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	128	125	119	106	115	118	118	120	0	0	0
Gain on sale of assets and other
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	-	-	0	-	-	-	-
Lease terminations and other
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0
Stock-based compensation
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	26	25	24	24	25	25	24	22	0	0	0
Equity in income from unconsolidated affiliates
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-31	-25	-21	2	109	83	68	42	0	0	0
Distributions from unconsolidated affiliates
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-23	-23	-16	1	102	65	56	31	0	0	0
Deferred income taxes
-228	-284	-881	-704	-645	-527	554	505	515	498	153	218	150	190	361	308	404	449	421	513	600	522	391	370	165	345	222	215	285	141	511	496	512	708	925	942	974	966	279	105	-1,302	-1,457	0	0	0
Wildlife Insurance Fund, Amortization
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other
-51	-29	-75	-13	-19	-35	-65	-54	-42	-34	-29	-33	-33	-29	6	28	28	28	-1	-20	-21	-20	38	16	1	-18	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Nuclear decommissioning trusts
-19	-106	-137	-108	-158	-109	-166	-197	-222	-197	-137	-108	-72	-179	-338	-613	-563	-428	-310	-3	-28	39	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income from leveraged leases
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	6	6	5	5	4	4	4	14	0	0	0
Proceeds from U.S. treasury grants
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	0	0	0	-	-	-	-	-	-	-	-
Changes in operating assets and liabilities:
Receivables
115	76	97	53	107	39	-68	-62	-56	-6	102	31	40	-50	-226	16	-135	-49	-21	-281	17	-64	19	194	-94	56	91	70	139	13	169	100	86	46	216	144	217	195	-50	-28	-144	-80	0	0	0
Inventory
52	83	92	84	72	49	47	34	21	12	-61	-57	-11	-8	39	32	-23	-14	-4	-1	23	25	7	14	-79	-80	-65	-68	11	-10	-20	-18	-10	18	9	-4	27	11	11	25	-14	-20	0	0	0
Margin and collateral deposits, net of collateral received
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	24	9	-23	-2	-161	-71	-47	-30	0	0	0
Prepaid taxes
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	-34	50	290	251	0	0	0	-	-	-	-
Other current assets
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	195	151	57	98	204	216	129	45	0	0	0
Rent payments in excess of levelized rent expense
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	147	158	156	160	0	0	0
Accounts payable
128	288	233	194	216	-31	81	12	60	50	-127	2	-7	35	-5	-55	-239	8	-33	28	140	14	101	73	47	45	7	75	-4	14	29	6	47	45	152	182	91	2	-87	-20	155	152	0	0	0
Tax receivables and payables
37	88	58	7	-48	32	15	-120	-122	-250	-190	-47	-38	-6	46	23	0	-28	-224	-229	-127	-100	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accrued taxes
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	-28	-77	-120	-127	-107	-94	-493	-402	0	0	0
Other current assets and liabilities
409	-13	5	31	-183	-79	-377	-396	-309	7	248	225	302	220	480	252	162	-24	-72	-43	-187	-103	-300	-233	-180	-155	-220	-196	296	114	-14	50	-174	-79	65	77	100	125	-107	-39	-107	31	0	0	0
Derivative assets and liabilities, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-35	-27	-60	-45	-53	71	4	40	305	118	155	30	-468	-493	-68	-262	-246	0	-549	-382	1,004	565	651	62	-912	-853	-334	581	0	0	0
Regulatory assets and liabilities, net
1,554	1,278	775	839	593	92	343	-169	-280	-4	-79	343	282	292	-600	-1,578	-1,655	-1,729	-919	-200	-166	358	375	628	454	322	430	577	259	314	797	568	1,292	1,080	-735	-738	-872	-278	24	24	-577	-1,457	0	0	0
Wildfire-related insurance receivable
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other assets
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	42	64	58	62	-158	-132	-64	-62	0	0	0
Other noncurrent assets and liabilities
75	42	102	175	158	197	71	25	8	-23	153	89	113	29	-232	-182	-174	-106	-57	-278	14	-3	-515	-309	-195	-116	340	558	168	178	846	701	572	521	-359	-333	-426	-427	-748	-802	206	154	0	0	0
Operating cash flows from continuing operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	3,971	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-
Operating cash flows from discontinued operations, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-637	99	274	529	625	586	593	596	604	2	5	-4	-7	0	0	0
Net cash provided by operating activities
-202	-307	89	2,558	2,528	3,177	3,170	3,376	3,572	3,597	3,450	3,260	3,283	3,254	4,178	4,173	4,400	4,509	4,054	4,408	3,647	3,248	2,924	2,314	3,026	2,967	3,246	3,435	3,163	3,334	3,240	3,844	3,865	3,906	3,551	3,737	3,596	3,477	3,683	3,124	2,958	3,045	0	0	0
Cash flows from financing activities:
Long-term debt issued, net of discount and issuance costs
4,328	3,696	2,902	2,502	2,541	3,237	3,234	3,127	2,492	2,233	2,236	1,523	1,524	397	402	402	530	1,420	1,514	1,513	1,782	494	2,169	2,170	1,773	2,168	390	390	390	391	596	690	1,200	887	569	1,482	1,076	1,535	1,652	645	730	939	0	0	0
Long-term debt issuance costs
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	8	5	6	19	35	20	29	25	0	0	0
Long-term debt repaid
82	82	81	482	653	654	757	1,056	1,286	1,285	1,319	621	220	220	84	82	383	762	963	1,324	1,024	607	1,221	822	1,018	1,017	203	202	5	6	7	73	93	100	74	12	14	348	849	1,216	1,208	1,044	0	0	0
Common stock issued
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Term loan issued
-	-	-	-	-	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Bonds purchased
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0
Preference stock issued, net
-	-	-	-	-	-	-	-	-	-	-	-	-	294	294	613	613	319	319	0	-1	269	269	269	270	387	387	386	846	804	804	805	345	123	0	0	0	-	-	-	-	-	-	-	-
Preference stock redeemed
-	-	-	-	-	-	-	-	-	-	-	-	-	125	125	450	450	325	0	0	0	-	-	-	-	400	400	400	475	75	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-
Short-term debt financing, net
-184	-172	-105	-89	112	-1,611	-743	-205	-164	1,084	150	-237	-70	611	-400	-591	-549	-572	-171	161	323	1,079	-182	397	188	32	1,119	535	67	-264	-194	-3	30	410	494	-184	36	-66	13	418	-1,281	-2,058	0	0	0
Payments for stock-based compensation
26	64	73	73	77	46	65	77	90	393	427	513	499	237	0	0	0	-	-	-	-	-	-	-	-	-	0	0	0	-	35	32	30	15	20	24	19	13	0	0	0	-	-	-	0
Receipts from stock option exercises
49	58	57	42	46	26	34	39	43	215	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash contribution from redeemable noncontrolling interest
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	-	-	-	-	-	-	-	-	0	0	0	-	-	-	-	-	-	-	-
Dividends and distribution to noncontrolling interests
121	121	121	121	121	121	121	123	124	125	125	124	125	123	123	121	117	116	114	113	115	111	107	103	101	101	101	105	98	82	79	60	60	59	56	55	52	52	68	87	105	117	0	0	0
Dividends paid
836	810	791	793	791	788	768	747	727	707	687	667	647	626	605	585	564	544	524	504	483	463	457	451	446	440	436	432	428	424	422	420	419	417	416	415	412	411	409	407	406	404	0	0	0
Other
7	7	-2	1	29	39	59	48	19	-2	-29	-25	-20	-11	67	82	94	61	30	17	-4	-16	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Financing cash flows from continuing operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	276	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-
Financing cash flows from discontinued operations, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	374	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-
Net cash provided by financing activities
6,125	4,903	4,951	1,987	1,836	82	872	530	150	1,007	21	119	252	95	-716	-862	-946	-588	-234	-250	478	645	211	1,203	608	581	901	370	318	650	1,326	1,467	1,527	1,107	953	1,281	1,159	1,053	290	-671	-2,302	-2,929	0	0	0
Cash flows from investing activities:
Capital expenditures
5,071	4,877	4,765	4,585	4,446	4,509	4,411	4,244	4,037	3,844	3,650	3,680	3,742	3,749	3,864	3,856	3,908	4,225	4,184	4,247	4,234	3,906	3,694	3,621	3,560	3,599	3,805	3,858	3,939	4,149	3,746	3,991	4,178	4,122	4,132	3,966	3,962	3,780	4,124	3,812	3,448	3,282	0	0	0
Purchase of interest in acquired companies
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	22	0	0	0
Proceeds from termination of leases
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,420	0	0	0
Proceeds from sale of nuclear decommissioning trust investments
4,588	4,389	4,677	5,010	4,617	4,340	4,282	3,963	4,452	5,239	5,111	4,867	4,137	3,212	3,074	3,442	3,273	3,506	-722	322	2,141	2,617	2,476	2,998	2,271	1,204	5,171	2,981	1,955	2,122	2,190	2,724	2,753	2,773	2,637	1,978	1,768	1,432	1,306	1,507	1,845	2,217	0	0	0
Purchases of nuclear decommissioning trust investments
4,569	4,283	4,540	4,902	4,459	4,231	4,116	3,766	4,230	5,042	4,974	4,759	4,065	3,033	2,783	2,876	2,757	3,132	-1,025	326	2,120	2,661	2,579	3,012	2,439	1,302	5,322	3,243	2,119	2,337	2,375	2,932	2,955	2,940	2,869	2,184	1,985	1,651	1,475	1,698	2,051	2,416	0	0	0
Other
-82	-93	-57	-90	-82	-83	-71	-57	-73	-61	-224	-188	-160	-167	79	49	40	41	-53	-42	-54	-43	-13	21	53	56	47	26	-3	-4	0	0	0	-	-	-	-	-	-	-	-	-	-	-	0
Proceeds from partnerships and unconsolidated subsidiaries, net of investment
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-11	-21	-9	18	36	43	33	11	0	0	0
Effect of deconsolidation of variable interest entities
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	92	0	0	0	-	-	-	-
Investing cash flows from continuing operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-4,246	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-
Investing cash flows from discontinued operations, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-1,037	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-
Maturities and sale of short-term investments
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0
Purchase of short-term investments
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0
Investments in other assets
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	0	0	0	-	-	-	-
Investing cash flows from continuing operations
-4,970	-4,678	-4,571	-4,387	-4,128	-4,239	-4,096	-3,912	-3,742	-3,586	-3,429	-3,384	-3,510	-3,403	-3,512	-3,339	-3,432	-3,892	-3,828	-4,209	-4,159	-3,907	-3,603	-3,475	-3,600	-3,572	-4,672	-4,832	-4,849	-5,283	-4,815	-5,081	-5,207	-4,933	-5,129	-4,941	-4,875	-4,814	-4,375	-4,286	-2,781	-2,359	0	0	0
Net increase in cash, cash equivalents and restricted cash including cash held for sale
0	-	-	-	0	-	-	-	0	-	-	-	14	-	-50	-28	22	29	-8	-51	-34	-14	-468	42	34	-24	-525	-1,027	-1,368	-1,299	-273	230	185	80	-601	77	-120	-284	-402	-1,833	-2,125	-2,243	0	0	0
Net increase (decrease) in cash, cash equivalents and restricted cash including cash held for sale
-	-	-	-	-	-	0	0	-20	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Net increase in cash held for sale
-	-	-	-	-	-	-	-	0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Southern California Edison Company [Member]
Net income
1,456	1,530	-93	-60	-182	-189	1,131	1,061	1,072	1,136	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation and amortization
1,800	1,798	1,611	1,696	1,953	1,931	2,152	2,128	2,059	2,101	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Allowance for equity during construction
105	101	103	109	99	104	98	90	90	87	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Impairment and other
-	-	-	-	-	-12	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred income taxes
-181	-243	-867	-739	-658	-552	75	123	78	304	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Wildlife Insurance Fund, Amortization
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other
-38	-17	-66	-7	-12	-28	-58	-45	-32	-24	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Nuclear decommissioning trusts
-19	-106	-137	-108	-158	-109	-166	-197	-222	-197	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Receivables
124	89	100	58	110	45	-57	-55	-46	-5	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Inventory
52	83	93	84	73	50	47	34	23	11	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accounts payable
114	307	230	204	224	-43	68	-7	46	50	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax receivables and payables
130	178	115	28	-82	-84	-8	-206	-120	-234	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other current assets and liabilities
394	-15	-20	-131	-189	-91	-334	-226	-286	42	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Regulatory assets and liabilities, net
1,554	1,278	775	839	593	92	343	-169	-280	-4	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Wildfire-related insurance receivable
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other noncurrent assets and liabilities
81	44	10	78	65	66	59	16	-12	118	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net cash provided by operating activities
-4	-91	294	2,552	2,637	3,191	3,192	3,521	3,600	3,735	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long-term debt issued, net of discount and issuance costs
2,938	2,306	2,306	1,907	2,540	2,692	2,692	2,191	1,558	1,445	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long-term debt repaid
82	82	81	482	639	639	740	639	882	882	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Term loan issued
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Term loan issued
-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital contributions from Edison International Parent
3,519	3,250	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short-term debt financing, net
-30	-171	-104	-88	-43	-520	-227	79	70	469	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Payments for stock-based compensation
19	40	45	43	45	22	22	23	33	86	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Receipts from stock option exercises
8	22	26	25	25	12	11	12	16	48	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividends paid
990	521	835	685	697	909	786	737	718	697	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other
7	7	-2	2	4	2	-5	-18	-27	-41	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net cash provided by financing activities
5,076	4,771	4,315	1,836	1,895	616	922	389	-29	243	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital expenditures
5,069	4,876	4,763	4,584	4,441	4,491	4,369	4,175	3,946	3,756	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Proceeds from sale of nuclear decommissioning trust investments
4,588	4,389	4,677	5,010	4,617	4,340	4,282	3,963	4,452	5,239	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchases of nuclear decommissioning trust investments
4,569	4,283	4,540	4,902	4,459	4,231	4,116	3,766	4,230	5,042	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other
-84	-92	-64	-89	-82	-82	-67	-54	-67	-56	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Investing cash flows from continuing operations
-4,966	-4,678	-4,562	-4,387	-4,201	-4,300	-4,136	-3,924	-3,657	-3,503	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net increase in cash, cash equivalents and restricted cash including cash held for sale
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net increase (decrease) in cash, cash equivalents and restricted cash including cash held for sale
-	-	-	-	-	-	0	0	-86	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-