US-listed companies
EDISON INTERNATIONAL

EDISON INTERNATIONALEIX

Market cap

$62.5B

P/E ratio

44.4x

Income statement Balance sheet Cash flow

	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
SCE	-	11,851	12,562	13,380	11,485	11,830	12,254	12,611	12,306	13,546	14,874	17,172	16,275
Revenues	12,760	11,862	12,581	13,413	11,524	11,869	12,320	12,657	12,347	13,578	14,905	17,220	16,338
Purchased power and fuel	-	-	-	-	-	-	-	5,406	4,839	4,932	5,540	6,375	5,486
Operation and maintenance	-	-	-	-	-	-	-	2,702	2,936	3,523	3,588	4,659	4,071
Loss from Catastrophes	-	-	-	-	-	-	-	2,669	255	1,328	1,276	1,305	665
Wildfire Insurance Fund expense	-	-	-	-	-	-	-	-	173	336	215	214	213
Depreciation and amortization	-	1,562	1,622	1,720	1,915	1,998	-	1,867	1,728	1,965	2,216	2,559	2,633
Property and other taxes	-	295	307	318	334	351	372	392	396	435	462	497	566
Impairment, net of other operating income	-	-	-	-	-	-	8	-	-	-	-69	-50	-1
Gain on sale of lease interest and other operating income	-	-	-	-	-	-	-	7	4	1	2	-	-
SCE	-	9,572	10,811	10,851	9,405	9,613	10,656	13,017	10,461	12,368	13,364	15,659	13,635
Total operating expenses	12,440	9,577	10,866	10,941	9,516	9,777	10,827	13,209	10,572	12,361	13,428	15,737	13,711
SCE	-	9,572	10,811	10,851	9,405	9,613	10,656	13,017	10,461	12,368	13,364	15,659	13,635
Total operating expenses	12,440	9,577	10,866	10,941	9,516	9,777	10,827	13,209	10,572	12,361	13,428	15,737	13,711
SCE	-	2,279	1,751	2,529	2,080	2,217	1,598	-406	1,845	1,178	1,510	1,513	2,640
Operating income	320	2,285	1,715	2,472	2,008	2,092	1,493	-552	1,775	1,217	1,477	1,483	2,627
SCE	-	2,279	1,751	2,529	2,080	2,217	1,598	-406	1,845	1,178	1,510	1,513	2,640
Operating income	320	2,285	1,715	2,472	2,008	2,092	1,493	-552	1,775	1,217	1,477	1,483	2,627
Interest expense	-	499	520	533	526	541	589	673	739	768	791	1,005	1,356
Interest expense	-	499	520	533	526	541	589	673	739	768	791	1,005	1,356
Other income, net	-	-	-	-	-	-	-	-	-	-	233	337	497
Other income, net	-	-	-	-	-	-	-	-	-	-	233	337	497
Income before income taxes	-	-	-	-	-	-	-	-	1,301	665	952	845	1,781
Income before income taxes	-	-	-	-	-	-	-	-	1,301	665	952	845	1,781
SCE	-	214	279	474	507	256	-30	-696	-229	-277	17	-109	184
Income tax expense (benefit)	-288	267	242	443	486	177	281	-739	-278	-305	-136	-162	108
SCE	-	214	279	474	507	256	-30	-696	-229	-277	17	-109	184
Income tax benefit	-288	267	242	443	486	177	281	-739	-278	-305	-136	-162	108
SCE	-	1,660	1,000	1,565	1,111	1,499	1,136	-189	1,530	942	935	954	1,597
Net income	21	-92	1,015	1,721	1,117	1,425	668	-316	1,405	871	925	824	1,407
SCE	-	1,660	1,000	1,565	1,111	1,499	1,136	-189	1,530	942	935	954	1,597
Net income	21	-92	1,015	1,721	1,117	1,425	668	-316	1,405	871	925	824	1,407
Less: Preference stock dividend requirements of SCE	-	-	-	-	-	-	-	-	-	-	-	-	123
Preferred Stock Dividends, Income Statement Impact	-	-	-	-	-	-	-	-	-	-	-	107	123
Net income available for common stock	-	-	-	-	998	1,376	1,012	-310	1,409	810	829	847	1,474
Earnings Per Share, Basic	-0.11	-0.56	2.81	4.95	3.13	4.02	1.73	-1.3	3.78	1.98	2	1.61	3.12
Earnings Per Share, Diluted	-0.11	-0.56	2.78	4.89	3.1	3.97	1.72	-1.3	3.77	1.98	2	1.6	3.11