EDISON INTERNATIONAL EIX Income Statement

Edison international (EIX)

Income statement / 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	Sep'08	Jun'08
Electric utility
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	10,538	10,250	10,051	9,980	9,935	9,906	9,932	9,962	10,996	10,777	0	0	0
Other
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-295	-41	-84	16	2,455	2,360	2,427	2,399	2,595	2,611	0	0	0
Revenues
12,313	12,347	12,386	12,914	12,917	12,657	12,868	12,271	12,421	12,320	11,985	12,080	11,892	11,869	11,325	11,321	11,452	11,524	12,298	12,891	12,999	13,413	13,241	12,845	12,875	12,581	12,698	12,472	12,079	11,862	9,803	9,891	10,221	10,588	10,244	10,210	9,968	9,996	12,390	12,266	12,359	12,361	13,604	13,417	0	0	0
Purchased power and fuel
4,762	4,839	4,910	5,508	5,485	5,406	6,127	4,996	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	-198	-9	186	367	272	328	326	363	1,273	1,351	1,425	1,517	1,756	1,904	0	0	0
Operation and maintenance
3,017	3,018	3,047	2,880	3,004	2,797	2,881	2,928	2,915	2,844	2,839	2,858	2,873	2,898	2,921	2,961	2,983	2,990	3,065	3,087	3,059	3,149	2,905	3,074	3,326	3,473	3,529	3,551	3,535	3,608	3,133	3,211	3,515	3,718	3,800	3,831	3,720	3,608	4,534	4,525	4,455	4,387	4,171	4,191	0	0	0
Wildfire Insurance Fund expense
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchased power and fuel
-	-	-	-	-	-	-	-	-	-	-	-	4,517	-	4,194	4,260	4,274	4,266	4,678	5,075	5,236	5,593	5,886	5,417	5,254	4,891	4,659	4,558	4,304	4,139	3,617	3,269	3,096	2,989	3,013	2,867	2,830	2,930	2,934	2,848	2,819	2,751	3,488	3,482	0	0	0
Depreciation and amortization
1,734	1,730	1,740	1,747	1,889	1,871	1,897	1,955	2,004	2,041	2,039	2,036	2,029	2,007	1,972	1,957	1,933	1,919	1,922	1,840	1,773	1,720	1,646	1,614	1,618	1,622	1,599	1,606	1,588	1,562	1,332	1,363	1,398	1,427	1,429	1,377	1,322	1,274	1,491	1,478	1,445	1,418	1,381	1,350	0	0	0
Property and other taxes
400	399	396	394	398	395	394	395	384	377	369	363	362	354	350	342	339	336	342	335	326	322	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Impairment and other
-	-	184	173	-	78	777	788	799	738	21	21	26	21	21	21	0	-	0	0	-	157	224	227	802	571	509	508	0	-	0	0	-	-26	0	0	0	-	-	-	-872	-890	-887	-830	0	0	0
Other operating income
0	5	11	11	10	7	7	12	11	9	7	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	0	0	0
Total operating expenses
10,588	10,572	12,939	13,364	13,447	13,209	11,417	11,006	11,106	10,864	9,953	9,906	9,807	9,807	9,463	9,546	9,534	9,516	9,936	10,263	10,320	10,941	10,956	10,645	11,321	10,866	10,725	10,575	9,691	9,577	7,835	7,851	8,221	8,527	8,521	8,410	8,197	8,177	10,238	10,208	11,016	10,963	11,682	11,757	0	0	0
Operating income
1,725	1,775	-553	-450	-530	-552	1,451	1,265	1,315	1,456	2,032	2,174	2,085	2,062	1,862	1,775	1,918	2,008	2,362	2,628	2,679	2,472	2,285	2,200	1,554	1,715	1,973	1,897	2,388	2,285	1,968	2,040	2,000	2,061	1,723	1,800	1,771	1,819	2,152	2,058	1,343	1,398	1,922	1,660	0	0	0
Interest and dividend income
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	21	21	-5	10	30	28	41	32	38	58	0	0	0
Equity in income from unconsolidated affiliates, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-29	-23	-21	2	109	82	68	42	64	38	0	0	0
Interest and other income
-	-	-	-	-	-	-	-	-	-	-	-	-	-	156	156	166	174	152	160	163	147	137	125	113	124	133	143	149	149	149	138	140	147	148	154	148	141	144	185	179	171	153	102	0	0	0
Interest expense
872	841	815	789	758	734	704	678	657	639	623	608	593	581	567	558	552	555	558	561	562	560	564	560	554	544	531	525	526	521	274	346	415	485	524	496	468	440	694	706	713	732	732	710	0	0	0
Other Nonoperating Income (Expense)
207	193	172	190	184	197	210	175	150	132	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
1,060	1,127	-1,196	-1,049	-1,104	-1,089	957	762	808	949	1,546	1,685	1,609	1,590	1,408	1,324	1,477	1,568	1,887	2,144	2,198	1,979	1,771	1,692	1,042	1,221	1,522	1,467	1,958	1,861	1,679	1,727	1,674	1,668	1,285	1,401	1,367	1,479	1,687	1,589	859	854	1,324	1,029	0	0	0
Other expenses
-	-	-	-	-	-	-	-	-	-	-	-	-	-	43	49	55	59	69	83	82	80	87	73	71	74	53	48	53	52	57	58	52	55	54	55	58	53	54	58	59	57	121	119	0	0	0
Income Tax Expense (Benefit)
-250	-278	-994	-889	-820	-739	407	255	290	281	-3	186	109	177	389	351	408	486	352	490	568	443	354	311	125	242	21	72	274	267	628	632	594	568	433	448	250	335	333	318	-70	-98	107	-42	0	0	0
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
-	-	-	-160	-	-	-	507	518	668	1,549	1,499	1,500	1,413	1,019	973	1,069	1,082	1,535	1,654	1,630	1,536	1,417	1,381	917	979	1,501	1,395	1,684	1,594	1,051	1,095	1,080	1,100	852	953	1,117	1,144	1,354	1,271	929	952	1,217	1,071	0	0	0
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
-	-	-	-	-	-	-	-	-	-	-	-	-	12	42	42	0	-	0	0	-	-	-	-	-	-	-	-1,469	-1,590	-1,686	-1,450	-1,268	-1,160	-1,078	173	154	156	164	1	4	-4	-7	0	0	0	0	0
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
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	1,600	1,555	919	1,015	174	-74	94	-92	-399	-173	-80	22	1,025	1,107	1,273	1,308	1,355	1,275	925	945	1,218	1,072	0	0	0
Preferred and preference stock dividend requirements of SCE
121	121	121	121	121	121	121	122	123	124	125	124	124	123	121	118	115	113	112	112	114	112	108	105	99	100	100	100	99	91	82	72	64	59	57	55	53	52	0	0	0	-	-	-	-	-	-
Other noncontrolling interests
-	-	0	0	-	-14	-33	-34	-26	-21	-2	-2	-5	-9	-14	-14	-12	-16	-14	-13	-12	-3	0	0	0	-	-	-	-	-	-	0	-	-	0	0	0	-	0	-	-	45	142	138	0	0	0
Net Income (Loss) Attributable to Parent
1,189	1,284	-289	-247	-363	-423	462	419	421	565	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	75	-173	-5	-183	-482	-246	-144	-37	968	1,052	1,220	1,256	1,302	1,195	835	849	1,076	934	0	0	0
Amounts attributable to Edison International common shareholders:
Income (loss) from continuing operations, net of tax
-	-	-	-281	-	-	-	419	421	565	1,426	1,377	1,381	1,299	912	869	966	985	1,437	1,555	1,528	1,427	1,509	0	0	-	0	-	-	1,503	968	1,022	1,016	1,041	795	898	1,064	1,092	1,301	1,191	839	856	1,075	933	0	0	0
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
-	-	-	-	-	-	-	-	-	-	-	-	-	12	42	42	0	-	0	0	-	-	-	-	-	-	-	-1,469	-1,590	-1,686	-1,450	-1,268	-1,160	-1,078	173	154	156	164	1	4	-4	-7	0	0	0	0	0
Net Income (Loss) Available to Common Stockholders, Basic
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income from discontinued operations, net of tax
-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	-	-	-	0	-	0	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income (loss) attributable to Edison International common shareholders
1,189	1,284	-289	-247	-363	-423	462	419	421	565	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	75	-173	-5	-183	-482	-246	-144	-37	968	1,052	1,220	1,256	1,302	1,195	835	849	1,076	934	0	0	0
Basic earnings per share:
Weighted average common shares outstanding (in shares)
363	361	347	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326	326
Income (Loss) from Continuing Operations, Per Basic Share
-	-	-	1.20	-	-	-	0.85	0.67	-	-	0.85	1.11	0.97	1.29	0.87	0.86	-0.22	1.16	1.16	0.92	1.17	1.52	1.08	0.61	0.82	1.42	-0.33	0.79	2.42	1.09	0.56	0.54	0.78	1.26	0.54	0.62	0.02	1.57	1.05	0.70	0.66	1.23	-0.03	0.75	1.31	0.79
Discontinued operations (in dollars per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.00	-0.01	-	-	0.13	0.00	-	0.13	-0.05	0.56	-0.07	0.11	-0.08	0.04	0.04	-4.07	-0.51	-0.33	-0.26	-3.35	0.05	0.00	-0.01	0.49	-0.01	0.00	0.02	-0.01	0.00	-0.02	0.01	0.02	-
Earnings Per Share, Basic
0.50	0.37	1.36	1.20	0.85	-4.39	1.57	0.85	0.67	-1.67	1.44	0.85	1.11	1.01	1.29	0.86	0.86	-0.24	1.29	1.16	0.92	1.30	1.47	1.64	0.54	0.93	1.34	-0.29	0.83	-1.65	0.58	0.23	0.28	-2.57	1.31	0.54	0.61	0.51	1.56	1.05	0.72	0.65	1.23	-0.05	0.76	1.33	0.79
Diluted earnings per share:
Weighted Average Number of Shares Outstanding, Diluted
364	361	349	327	327	323	327	327	327	326	328	329	329	331	330	330	329	331	328	328	329	329	329	329	329	333	328	326	329	328	329	334	329	330	329	329	328	333	328	327	328	325	329	327	327	328	329
Income (Loss) from Continuing Operations, Per Diluted Share
-	-	-	1.20	-	-	-	0.84	0.67	-	-	0.85	1.10	0.96	1.27	0.86	0.85	-0.22	1.15	1.15	0.91	1.14	1.51	1.07	0.61	0.81	1.41	-0.33	0.78	2.37	1.09	0.55	0.54	0.76	1.25	0.54	0.62	0.00	1.57	1.05	0.70	0.66	1.22	-0.03	0.75	1.31	0.79
Income (Loss) from Discontinued Operations and Disposal of Discontinued Operations, Net of Tax, Per Diluted Share
-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.00	-0.01	-	-	0.13	0.00	-	0.12	-0.05	0.56	-0.07	0.10	-0.07	0.04	0.04	-4.01	-0.51	-0.33	-0.26	-3.32	0.05	0.00	-0.01	0.49	-0.01	0.00	0.02	-0.01	0.00	-0.02	0.01	0.02	-
Earnings Per Share, Diluted
0.50	0.37	1.35	1.20	0.85	-4.38	1.57	0.84	0.67	-1.66	1.43	0.85	1.10	1.00	1.27	0.85	0.85	-0.24	1.28	1.15	0.91	1.26	1.46	1.63	0.54	0.91	1.34	-0.29	0.82	-1.64	0.58	0.22	0.28	-2.56	1.30	0.54	0.61	0.49	1.56	1.05	0.72	0.65	1.22	-0.05	0.76	1.33	0.79
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	0	-	0	-	0	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividends declared per common share (in dollars per share)
-	-	-	-	-	-	-	-	-	-	0.54	0.54	0.54	-	0.48	0.48	0.48	0.48	0.41	0.41	0.41	0.41	0.35	0.35	0.35	0.35	0.33	0.33	0.33	0.33	0.32	0.32	0.32	0.32	0.32	0.32	0.32	0.32	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.30	0.30
Southern California Edison Company [Member]
Revenues
12,270	12,306	12,342	12,870	12,873	12,611	12,810	12,202	12,352	12,254	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchased power and fuel
4,762	4,839	4,910	5,508	5,485	5,406	5,475	4,952	5,015	4,873	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operation and maintenance
2,926	2,936	2,965	2,797	2,920	2,702	2,773	2,812	2,793	2,722	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Wildfire Insurance Fund expense
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation and amortization
1,731	1,728	1,739	1,746	1,888	1,867	1,891	1,946	1,994	2,032	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property and other taxes
397	396	394	392	396	392	391	392	380	372	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Impairment and other
-	-	164	154	-	-12	-10	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other operating income
-1	4	10	12	11	7	5	10	9	8	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total operating expenses
10,467	10,461	12,835	13,258	13,335	13,017	11,231	10,808	10,889	10,707	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating income
1,803	1,845	-493	-388	-462	-406	1,579	1,394	1,463	1,547	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest expense
755	739	730	720	696	673	645	621	603	589	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Nonoperating Income (Expense)
209	195	173	187	181	194	211	181	164	148	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
1,257	1,301	-1,050	-921	-977	-885	1,145	954	1,024	1,106	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income Tax Expense (Benefit)
-199	-229	-957	-861	-795	-696	14	-107	-48	-30	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
1,456	1,530	-93	-60	-182	-189	1,131	1,061	1,072	1,136	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Preferred and preference stock dividend requirements of SCE
121	121	121	121	121	121	121	122	123	124	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income available for common stock
1,335	1,409	-214	-181	-303	-310	1,010	939	949	1,012	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Southern California Edison Company
Net income attributable to Edison International common shareholders
1,335	1,409	-214	-181	-303	-310	1,010	939	949	1,012	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-