Exhibit 99.1
| | |
| | News Release |
FOR IMMEDIATE RELEASE
Media Relations: Charles Coleman,(626) 302-7982
www.edisonnews.com
Investor Relations: Scott Cunningham,(626) 302-2540
www.edisoninvestor.com
Edison International Reports 2007 Third Quarter Results
| • | | Third quarter 2007 basic earnings per common share were $1.40, up 1% from the third quarter of 2006. Core earnings1 grew 7% to $1.41 per share primarily due to solid operating results across our major businesses. |
| • | | Year-to-date basic earnings per common share were $2.69, down less than 1% from the prior period, while core earnings were $3.04 per share, up 25% from the prior year, driven by strong margins at Midwest Generation and Homer City, solid operating results at Southern California Edison Company (SCE), and lower net interest expense at Edison Mission Group (EMG). The change in non-core items more than offset the core increases. |
| • | | The company now expects earnings to be at the high end of its guidance range of $3.24 to $3.59 for core earnings per share and $2.90 to $3.25 for reported earnings per share. |
Edison International Third Quarter Financial Highlights
| | | | | | | | | | | | |
| | Quarter Ended September 30, | | Change | |
(In millions, except per share data) | | 2007 | | 2006 | | $ | | % | |
Basic earnings per common share | | $ | 1.40 | | $ | 1.38 | | $ | 0.02 | | 1 | % |
Core earnings per common share | | $ | 1.41 | | $ | 1.32 | | $ | 0.09 | | 7 | % |
Net income | | $ | 461 | | $ | 458 | | $ | 3 | | 1 | % |
Core earnings | | $ | 465 | | $ | 436 | | $ | 29 | | 7 | % |
THIRD QUARTER EARNINGS SUMMARY
ROSEMEAD, Calif., November 2, 2007 – Edison International (NYSE: EIX) today reported basic earnings per common share of $1.40 in the third quarter of 2007, compared to $1.38 basic earnings per common share in the same period last year. Excluding discontinued operations and other non-core items, third quarter core earnings per share were $1.41, up 7% over last year.
“Edison International continues to deliver strong financial results and advance its growth plans,” said John E. Bryson, chairman and CEO. “Our proposed five-year investment program at Southern California Edison is consistent with California energy policy goals. At EMG, capacity markets are demonstrating higher value for our generating fleet, and we continue to place new wind projects into construction. ”
1 | Core earnings is a non-GAAP financial measure; see reconciliation of core earnings to reported earnings and reconciliation of core earnings guidance to total earnings guidance below. |
EDISON INTERNATIONAL REPORTS 2007 THIRD QUARTER FINANCIAL RESULTS
Page 2 of 13
THIRD QUARTER EARNINGS DETAIL
Earnings from Continuing Operations
SCE 2007 third quarter earnings from continuing operations were $0.80 per share compared to earnings of $0.81 per share in the same period last year. SCE’s 2006 third quarter results include a $0.07 per share non-core benefit from a generator settlement. Excluding this item, SCE’s core earnings increased by $0.06 per share. This increase was primarily related to higher net revenue associated with the 2006 general rate case. Due to higher kWh sales from warmer weather during the summer months and the company’s rate design, electric utility revenue during the third quarter of each year is generally higher than other quarters.
EMG 2007 third quarter earnings from continuing operations and core earnings were $0.64 per share compared to $0.62 per share in the same period last year. The improvement was primarily due to lower net interest expense from debt repayment and higher energy margins, partially offset by higher development and corporate costs.
Loss from Discontinued Operations
Edison International’s losses from discontinued operations were $0.01 per share in each period, and were related to EMG’s former international projects.
| | | | | | | | | | | | |
| | Quarter Ended September 30, | | | | |
Earnings (Loss) Per Common Share (Unaudited) | | 2007 | | | 2006 | | | Change | |
Southern California Edison Company | | $ | 0.80 | | | $ | 0.81 | | | $ | (0.01 | ) |
Edison Mission Group | | | 0.64 | | | | 0.62 | | | | 0.02 | |
EIX parent company and other | | | (0.03 | ) | | | (0.04 | ) | | | 0.01 | |
| | | | | | | | | | | | |
EIX basic earnings per common share from continuing operations | | | 1.41 | | | | 1.39 | | | | 0.02 | |
| | | | | | | | | | | | |
Loss from discontinued operations | | | (0.01 | ) | | | (0.01 | ) | | | — | |
| | | | | | | | | | | | |
EIX basic earnings per common share | | $ | 1.40 | | | $ | 1.38 | | | $ | 0.02 | |
| | | | | | | | | | | | |
EIX diluted earnings per common share | | $ | 1.39 | | | $ | 1.38 | | | $ | 0.01 | |
| | | | | | | | | | | | |
| | |
| | Quarter Ended September 30, | | | | |
Earnings (Loss) (in millions) (Unaudited) | | 2007 | | | 2006 | | | Change | |
Southern California Edison Company | | $ | 262 | | | $ | 263 | | | $ | (1 | ) |
Edison Mission Group | | | 207 | | | | 204 | | | | 3 | |
EIX parent company and other | | | (4 | ) | | | (7 | ) | | | 3 | |
| | | | | | | | | | | | |
EIX income from continuing operations | | | 465 | | | | 460 | | | | 5 | |
| | | | | | | | | | | | |
Loss from discontinued operations | | | (4 | ) | | | (2 | ) | | | (2 | ) |
| | | | | | | | | | | | |
EIX net income | | $ | 461 | | | $ | 458 | | | $ | 3 | |
| | | | | | | | | | | | |
– MORE –
EDISON INTERNATIONAL REPORTS 2007 THIRD QUARTER FINANCIAL RESULTS
Page 3 of 13
Third Quarter Reconciliation of Core Earnings to Reported Earnings
| | | | | | | | | | | | |
| | Quarter Ended September 30, | | | | |
Core Earnings1 (Loss) Per Common Share (Unaudited) | | 2007 | | | 2006 | | | Change | |
Southern California Edison Company | | $ | 0.80 | | | $ | 0.74 | | | $ | 0.06 | |
Edison Mission Group | | | 0.64 | | | | 0.62 | | | | 0.02 | |
EIX parent company and other | | | (0.03 | ) | | | (0.04 | ) | | | 0.01 | |
| | | | | | | | | | | | |
EIX core earnings per share | | | 1.41 | | | | 1.32 | | | | 0.09 | |
| | | | | | | | | | | | |
Non-core items | | | | | | | | | | | | |
SCE – generator settlement | | | — | | | | 0.07 | | | | (0.07 | ) |
EMG – loss from discontinued operations | | | (0.01 | ) | | | (0.01 | ) | | | — | |
| | | | | | | | | | | | |
Total non-core items | | | (0.01 | ) | | | 0.06 | | | | (0.07 | ) |
| | | | | | | | | | | | |
EIX basic earnings per common share | | $ | 1.40 | | | $ | 1.38 | | | $ | 0.02 | |
| | | | | | | | | | | | |
| | |
| | Quarter Ended September 30, | | | | |
Core Earnings1 (Loss) (in millions) (Unaudited) | | 2007 | | | 2006 | | | Change | |
Southern California Edison Company | | $ | 262 | | | $ | 239 | | | $ | 23 | |
Edison Mission Group | | | 207 | | | | 204 | | | | 3 | |
EIX parent company and other | | | (4 | ) | | | (7 | ) | | | 3 | |
| | | | | | | | | | | | |
EIX core earnings | | | 465 | | | | 436 | | | | 29 | |
| | | | | | | | | | | | |
Non-core items | �� | | | | | | | | | | | |
SCE – generator settlement | | | — | | | | 24 | | | | (24 | ) |
EMG – loss from discontinued operations | | | (4 | ) | | | (2 | ) | | | (2 | ) |
| | | | | | | | | | | | |
Total non-core items | | | (4 | ) | | | 22 | | | | (26 | ) |
| | | | | | | | | | | | |
Total EIX net income | | $ | 461 | | | $ | 458 | | | $ | 3 | |
| | | | | | | | | | | | |
1 | See Use of Non-GAAP Financial Measures on page 7. The impact of participating securities is included in EIX parent company earnings (loss) and was $(0.02) and $(0.03) per share for the quarter ended September 30, 2007 and 2006, respectively. |
– MORE –
EDISON INTERNATIONAL REPORTS 2007 THIRD QUARTER FINANCIAL RESULTS
Page 4 of 13
YEAR-TO-DATE EARNINGS SUMMARY
Edison International Year-to-Date Financial Highlights
| | | | | | | | | | | | | |
| | Year-to-Date September 30, | | Change | |
(In millions, except per share data) | | 2007 | | 2006 | | $ | | | % | |
Basic earnings per common share | | $ | 2.69 | | $ | 2.71 | | $ | (0.02 | ) | | (1 | %) |
Core earnings per common share | | $ | 3.04 | | $ | 2.43 | | $ | 0.61 | | | 25 | % |
Net income | | $ | 887 | | $ | 893 | | $ | (6 | ) | | (1 | %) |
Core earnings | | $ | 1,003 | | $ | 800 | | $ | 203 | | | 25 | % |
Edison International recorded earnings of $2.69 per basic share for the nine-month period ending September 30, 2007, down less than 1% from the same period last year. Earnings from continuing operations of $2.69 per basic share compared to $2.48 per share for the prior period. Excluding earnings from discontinued operations and other non-core items, Edison International’s core earnings for the nine-month period were $3.04 per share, up 25% compared to $2.43 per share in the same period in 2006.
YEAR-TO-DATE EARNINGS DETAIL
Earnings from Continuing Operations
SCE’s earnings from continuing operations in the first nine months of 2007 were $1.80 per share compared to $1.90 per share a year ago. SCE’s 2007 results include a non-core tax benefit of $0.10 per share primarily reflecting progress on an appeal with the Internal Revenue Service related to the income tax treatment of certain costs associated with environmental remediation. SCE’s 2006 results include a non-core benefit of $0.25 per share related to resolution of an issue related to state income taxes and a generator settlement of $0.07 per share. Excluding non-core items, SCE’s core earnings were $1.70 per share, compared to $1.58 per share, in the same period last year. The increase is mainly due to higher net revenue associated with the 2006 general rate case decision and lower income taxes.
EMG’s earnings from continuing operations for the first nine months of 2007 were $0.96 per share versus $0.68 per share in the same period last year. Both 2007 and 2006 results were impacted by non-core charges of $0.45 and $0.27 per share respectively, primarily associated with early debt extinguishment. Excluding non-core items, EMG’s core earnings were $1.41 per share compared to $0.95 per share last year. This increase primarily reflects higher energy margins at Midwest Generation and Homer City, higher project income, and higher contribution from Edison Capital, partially offset by higher development and corporate costs.
– MORE –
EDISON INTERNATIONAL REPORTS 2007 THIRD QUARTER FINANCIAL RESULTS
Page 5 of 13
Earnings from Discontinued Operations
Edison International’s earnings per share from discontinued operations were immaterial for the nine-month period ending September 30, 2007 and $0.23 for the same period last year, with earnings resulting primarily from distributions from EMG’s Lakeland project in administrative receivership in the United Kingdom.
| | | | | | | | | | | | |
| | Year-to-Date September 30, | | | | |
Earnings (Loss) Per Common Share (Unaudited) | | 2007 | | | 2006 | | | Change | |
Southern California Edison Company | | $ | 1.80 | | | $ | 1.90 | | | $ | (0.10 | ) |
Edison Mission Group | | | 0.96 | | | | 0.68 | | | | 0.28 | |
EIX parent company and other | | | (0.07 | ) | | | (0.10 | ) | | | 0.03 | |
| | | | | | | | | | | | |
EIX basic earnings per common share from continuing operations | | | 2.69 | | | | 2.48 | | | | 0.21 | |
| | | | | | | | | | | | |
Earnings from discontinued operations | | | — | | | | 0.23 | | | | (0.23 | ) |
| | | | | | | | | | | | |
EIX basic earnings per common share | | $ | 2.69 | | | $ | 2.71 | | | $ | (0.02 | ) |
| | | | | | | | | | | | |
EIX diluted earnings per common share | | $ | 2.67 | | | $ | 2.71 | | | $ | (0.04 | ) |
| | | | | | | | | | | | |
| | |
| | Year-to-Date September 30, | | | | |
Earnings (Loss) (in millions) (Unaudited) | | 2007 | | | 2006 | | | Change | |
Southern California Edison Company | | $ | 587 | | | $ | 618 | | | $ | (31 | ) |
Edison Mission Group | | | 313 | | | | 221 | | | | 92 | |
EIX parent company and other | | | (14 | ) | | | (22 | ) | | | 8 | |
| | | | | | | | | | | | |
EIX income from continuing operations | | | 886 | | | | 817 | | | | 69 | |
| | | | | | | | | | | | |
Income from discontinued operations | | | 1 | | | | 75 | | | | (74 | ) |
Cumulative effect of accounting change – net of tax | | | — | | | | 1 | | | | (1 | ) |
| | | | | | | | | | | | |
EIX net income | | $ | 887 | | | $ | 893 | | | $ | (6 | ) |
| | | | | | | | | | | | |
– MORE –
EDISON INTERNATIONAL REPORTS 2007 THIRD QUARTER FINANCIAL RESULTS
Page 6 of 13
Year-to-Date Reconciliation of Core Earnings to Reported Earnings
| | | | | | | | | | | | |
| | Year-to-date September 30, | | | | |
Core Earnings1 (Loss) Per Common Share (Unaudited) | | 2007 | | | 2006 | | | Change | |
Southern California Edison Company | | $ | 1.70 | | | $ | 1.58 | | | $ | 0.12 | |
Edison Mission Group | | | 1.41 | | | | 0.95 | | | | 0.46 | |
EIX parent company and other | | | (0.07 | ) | | | (0.10 | ) | | | 0.03 | |
| | | | | | | | | | | | |
EIX core earnings per share | | | 3.04 | | | | 2.43 | | | | 0.61 | |
| | | | | | | | | | | | |
Non-core items | | | | | | | | | | | | |
SCE – regulatory/tax items | | | 0.10 | | | | 0.25 | | | | (0.15 | ) |
SCE – generator settlement | | | — | | | | 0.07 | | | | (0.07 | ) |
EMG – early debt retirement | | | (0.45 | ) | | | (0.27 | ) | | | (0.18 | ) |
EMG – earnings from discontinued operations | | | — | | | | 0.23 | | | | (0.23 | ) |
| | | | | | | | | | | | |
Total non-core items | | | (0.35 | ) | | | 0.28 | | | | (0.63 | ) |
| | | | | | | | | | | | |
EIX basic earnings per common share | | $ | 2.69 | | | $ | 2.71 | | | $ | (0.02 | ) |
| | | | | | | | | | | | |
| | |
| | Year-to-date September 30, | | | | |
Core Earnings1 (Loss) (in millions) (Unaudited) | | 2007 | | | 2006 | | | Change | |
Southern California Edison Company | | $ | 556 | | | $ | 513 | | | $ | 43 | |
Edison Mission Group | | | 461 | | | | 309 | | | | 152 | |
EIX parent company and other | | | (14 | ) | | | (22 | ) | | | 8 | |
| | | | | | | | | | | | |
EIX core earnings | | | 1,003 | | | | 800 | | | | 203 | |
| | | | | | | | | | | | |
Non-core items | | | | | | | | | | | | |
SCE – regulatory/tax items | | | 31 | | | | 81 | | | | (50 | ) |
SCE – generator settlement | | | — | | | | 24 | | | | (24 | ) |
EMG – early debt retirement | | | (148 | ) | | | (88 | ) | | | (60 | ) |
EMG – income from discontinued operations | | | 1 | | | | 75 | | | | (74 | ) |
| | | | | | | | | | | | |
Total non-core items | | | (116 | ) | | | 92 | | | | (208 | ) |
| | | | | | | | | | | | |
Cumulative effect of accounting change – net of tax | | | — | | | | 1 | | | | (1 | ) |
| | | | | | | | | | | | |
Total EIX net income | | $ | 887 | | | $ | 893 | | | $ | (6 | ) |
| | | | | | | | | | | | |
1 | See Use of Non-GAAP Financial Measures on page 7. The impact of participating securities is included in EIX parent company earnings (loss) and was $(0.03) per share for year-to-date September 30, 2007 and 2006. |
– MORE –
EDISON INTERNATIONAL REPORTS 2007 THIRD QUARTER FINANCIAL RESULTS
Page 7 of 13
Reconciliation of Core Earnings Guidance to Total Earnings Guidance
| | |
Core EPS1 | | 2007 Guidance |
Southern California Edison Company | | $1.97 – 2.07 |
Edison Mission Group | | 1.40 – 1.65 |
EIX parent company and other | | (0.13) |
| | |
EIX core earnings per share | | $3.24 – 3.59 |
| | |
Non-Core Items2 | | |
Southern California Edison Company | | 0.10 |
Edison Mission Group | | (0.44) |
| | |
Total Non-Core Items | | (0.34) |
| | |
EIX basic earnings per common share | | $2.90 – 3.25 |
| | |
1 | The impact of participating securities is included in EIX parent company earnings (loss) and is ($0.04) per share. |
2 | 2007 non-core items reflect refinancing costs of $(0.45) and $0.01 per share from discontinued operations for EMG, and a tax benefit of $0.10 per share for SCE. |
Use of Non-GAAP Financial Measures
Edison International’s earnings are prepared in accordance with generally accepted accounting principles used in the United States and represent the company’s earnings as reported to the Securities and Exchange Commission. Our management uses core earnings and EPS by principal operating subsidiary internally for financial planning and for analysis of performance. We also use core earnings and EPS by principal operating subsidiary as primary performance measurements when communicating with analysts and investors regarding our earnings results and outlook, as it allows us to more accurately compare the company’s ongoing performance across periods. Core earnings exclude discontinued operations and other non-core items and are reconciled to basic earnings per common share.
EPS by principal operating subsidiary is based on the principal operating subsidiary net income and Edison International’s weighted average outstanding common shares. The impact of participating securities (vested stock options that earn dividend equivalents that may participate in undistributed earnings with common stock) for each principal operating subsidiary is not material to each principal operating subsidiary’s EPS and is therefore reflected in the results of the Edison International holding company, which we refer to as EIX parent company. EPS and core EPS by principal operating subsidiary are reconciled to basic earnings per common share.
– MORE –
EDISON INTERNATIONAL REPORTS 2007 THIRD QUARTER FINANCIAL RESULTS
Page 8 of 13
Reminder: Edison International Will Hold a Conference Call Today
Today, Edison International will hold a conference call to discuss its third quarter 2007 financial results at 8 a.m. (Pacific Time). Although two-way participation in the telephone call is limited to financial analysts and investors, all other interested parties are invited to participate in a “listen-only mode” by phone or through a simultaneous webcast at www.edisoninvestor.com. A presentation accompanying management’s comments on the conference call will be available on the web site as well at www.edisoninvestor.com. The domestic call-in number is (800) 356-8584 and the ID# is 11400. In addition to the live simulcast, the webcast will remain posted at www.edisoninvestor.com and telephone replays will be available through Friday, November 9, 2007, at the following numbers: (877) 693-4277 – for callers in the U.S.; and (402) 220-0042 – for international callers. The ID# is 11401.
Risk Disclosure Statement
Statements contained in this presentation about future performance, including, without limitation, earnings, asset and rate base growth, load growth, capital investments, and other statements that are not purely historical, are forward-looking statements. These forward-looking statements reflect our current expectations; however, such statements involve risks and uncertainties. Actual results could differ materially from current expectations. Important factors that could cause different results are discussed under the headings “Risk Factors” and “Management’s Discussion and Analysis” in Edison International’s 2006 Form 10-K and subsequent reports filed with the Securities and Exchange Commission and are available on our website: www.edisoninvestor.com. These forward-looking statements represent our expectations only as of the date of this presentation, and Edison International assumes no duty to update them to reflect new information, events or circumstances.
# # #
Edison International, through its subsidiaries, is a generator and distributor of electric power and an investor in infrastructure and energy assets, including renewable energy. Headquartered in Rosemead, California, Edison International is the parent company of Southern California Edison, the largest electric utility in California, and Edison Mission Group, a competitive power generation business and parent company to Edison Mission Energy and Edison Capital.
EDISON INTERNATIONAL REPORTS 2007 THIRD QUARTER FINANCIAL RESULTS
Page 9 of 13
Edison International
Consolidated Statements of Income
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | | Nine Months Ended September 30, | |
In millions, except per-share amounts | | 2007 | | | 2006 | | | 2007 | | | 2006 | |
| | (Unaudited) | |
Electric utility | | $ | 3,213 | | | $ | 3,079 | | | $ | 7,895 | | | $ | 7,818 | |
Nonutility power generation | | | 711 | | | | 704 | | | | 1,952 | | | | 1,674 | |
Financial services and other | | | 18 | | | | 19 | | | | 55 | | | | 63 | |
| | | | | | | | | | | | | | | | |
Total operating revenue | | | 3,942 | | | | 3,802 | | | | 9,902 | | | | 9,555 | |
| | | | | | | | | | | | | | | | |
Fuel | | | 502 | | | | 486 | | | | 1,425 | | | | 1,326 | |
Purchased power | | | 1,284 | | | | 1,036 | | | | 2,431 | | | | 2,819 | |
Provisions for regulatory adjustment clauses – net | | | (66 | ) | | | 115 | | | | 189 | | | | (256 | ) |
Other operation and maintenance | | | 1,013 | | | | 909 | | | | 2,893 | | | | 2,727 | |
Depreciation, decommissioning and amortization | | | 310 | | | | 293 | | | | 937 | | | | 924 | |
Net loss (gain) on sale of utility property and plant | | | 1 | | | | — | | | | — | | | | (1 | ) |
| | | | | | | | | | | | | | | | |
Total operating expenses | | | 3,044 | | | | 2,839 | | | | 7,875 | | | | 7,539 | |
| | | | | | | | | | | | | | | | |
Operating income | | | 898 | | | | 963 | | | | 2,027 | | | | 2,016 | |
Interest and dividend income | | | 40 | | | | 41 | | | | 125 | | | | 120 | |
Equity in income from partnerships and unconsolidated subsidiaries – net | | | 35 | | | | 39 | | | | 72 | | | | 53 | |
Other nonoperating income | | | 35 | | | | 16 | | | | 75 | | | | 91 | |
Interest expense – net of amounts capitalized | | | (191 | ) | | | (199 | ) | | | (577 | ) | | | (608 | ) |
Loss on early extinguishment of debt | | | — | | | | — | | | | (241 | ) | | | (143 | ) |
Other nonoperating deductions | | | (7 | ) | | | (13 | ) | | | (31 | ) | | | (35 | ) |
| | | | | | | | | | | | | | | | |
Income from continuing operations before tax and minority interest | | | 810 | | | | 847 | | | | 1,450 | | | | 1,494 | |
Income tax expense | | | 263 | | | | 310 | | | | 392 | | | | 516 | |
Dividends on preferred and preference stock of utility not subject to mandatory redemption | | | 13 | | | | 13 | | | | 38 | | | | 38 | |
Minority interest | | | 69 | | | | 64 | | | | 134 | | | | 123 | |
| | | | | | | | | | | | | | | | |
Income from continuing operations | | | 465 | | | | 460 | | | | 886 | | | | 817 | |
Income (loss) from discontinued operations – net of tax | | | (4 | ) | | | (2 | ) | | | 1 | | | | 75 | |
| | | | | | | | | | | | | | | | |
Income before accounting change | | | 461 | | | | 458 | | | | 887 | | | | 892 | |
Cumulative effect of accounting change – net of tax | | | — | | | | — | | | | — | | | | 1 | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 461 | | | $ | 458 | | | $ | 887 | | | $ | 893 | |
| | | | | | | | | | | | | | | | |
Weighted-average shares of common stock outstanding | | | 326 | | | | 326 | | | | 326 | | | | 326 | |
Basic earnings (loss) per common share: | | | | | | | | | | | | | | | | |
Continuing operations | | $ | 1.41 | | | $ | 1.39 | | | $ | 2.69 | | | $ | 2.48 | |
Discontinued operations | | | (0.01 | ) | | | (0.01 | ) | | | — | | | | 0.23 | |
| | | | | | | | | | | | | | | | |
Total | | $ | 1.40 | | | $ | 1.38 | | | $ | 2.69 | | | $ | 2.71 | |
| | | | | | | | | | | | | | | | |
Weighted-average shares, including effect of dilutive securities | | | 330 | | | | 330 | | | | 331 | | | | 331 | |
Diluted earnings (loss) per common share: | | | | | | | | | | | | | | | | |
Continuing operations | | $ | 1.40 | | | $ | 1.39 | | | $ | 2.67 | | | $ | 2.48 | |
Discontinued operations | | | (0.01 | ) | | | (0.01 | ) | | | — | | | | 0.23 | |
| | | | | | | | | | | | | | | | |
Total | | $ | 1.39 | | | $ | 1.38 | | | $ | 2.67 | | | $ | 2.71 | |
| | | | | | | | | | | | | | | | |
Dividends declared per common share | | $ | 0.29 | | | $ | 0.27 | | | $ | 0.87 | | | $ | 0.81 | |
EDISON INTERNATIONAL REPORTS 2007 THIRD QUARTER FINANCIAL RESULTS
Page 10 of 13
Edison International
Consolidated Balance Sheets
| | | | | | | | |
In millions | | September 30, 2007 | | | December 31, 2006 | |
| | (Unaudited) | | | | |
ASSETS | | | | |
Cash and equivalents | | $ | 1,458 | | | $ | 1,795 | |
Restricted cash | | | 60 | | | | 59 | |
Margin and collateral deposits | | | 137 | | | | 124 | |
Receivables, less allowances of $30 and $29 for uncollectible accounts at respective dates | | | 1,282 | | | | 1,014 | |
Accrued unbilled revenue | | | 506 | | | | 303 | |
Fuel inventory | | | 119 | | | | 122 | |
Materials and supplies | | | 307 | | | | 270 | |
Accumulated deferred income taxes – net | | | 240 | | | | 203 | |
Derivative assets | | | 201 | | | | 328 | |
Regulatory assets | | | 295 | | | | 554 | |
Short-term investments | | | 352 | | | | 558 | |
Other current assets | | | 206 | | | | 152 | |
| | | | | | | | |
Total current assets | | | 5,163 | | | | 5,482 | |
| | | | | | | | |
Nonutility property – less accumulated provision for depreciation of $1,706 and $1,627 at respective dates | | | 4,703 | | | | 4,356 | |
Nuclear decommissioning trusts | | | 3,398 | | | | 3,184 | |
Investments in partnerships and unconsolidated subsidiaries | | | 293 | | | | 308 | |
Investments in leveraged leases | | | 2,514 | | | | 2,495 | |
Other investments | | | 112 | | | | 91 | |
| | | | | | | | |
Total investments and other assets | | | 11,020 | | | | 10,434 | |
| | | | | | | | |
Utility plant, at original cost: | | | | | | | | |
Transmission and distribution | | | 18,492 | | | | 17,606 | |
Generation | | | 1,681 | | | | 1,465 | |
Accumulated provision for depreciation | | | (5,050 | ) | | | (4,821 | ) |
Construction work in progress | | | 1,584 | | | | 1,486 | |
Nuclear fuel, at amortized cost | | | 224 | | | | 177 | |
| | | | | | | | |
Total utility plant | | | 16,931 | | | | 15,913 | |
| | | | | | | | |
Regulatory assets | | | 2,825 | | | | 2,818 | |
Restricted cash | | | 58 | | | | 91 | |
Margin and collateral deposits | | | 19 | | | | 4 | |
Derivative assets | | | 129 | | | | 131 | |
Rent payments in excess of levelized rent expense under plant operating leases | | | 717 | | | | 556 | |
Other long-term assets | | | 958 | | | | 832 | |
| | | | | | | | |
Total long-term assets | | | 4,706 | | | | 4,432 | |
| | | | | | | | |
Total assets | | $ | 37,820 | | | $ | 36,261 | |
| | | | | | | | |
EDISON INTERNATIONAL REPORTS 2007 THIRD QUARTER FINANCIAL RESULTS
Page 11 of 13
Edison International
Consolidated Balance Sheets
| | | | | | | |
In millions, except share amounts | | September 30, 2007 | | | December 31, 2006 |
| | (Unaudited) | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | |
Long-term debt due within one year | | $ | 236 | | | $ | 488 |
Accounts payable | | | 850 | | | | 926 |
Accrued taxes | | | 313 | | | | 155 |
Accrued interest | | | 204 | | | | 196 |
Counterparty collateral | | | 42 | | | | 36 |
Customer deposits | | | 217 | | | | 198 |
Book overdrafts | | | 254 | | | | 140 |
Derivative liabilities | | | 200 | | | | 181 |
Regulatory liabilities | | | 1,316 | | | | 1,000 |
Other current liabilities | | | 986 | | | | 983 |
| | | | | | | |
Total current liabilities | | | 4,618 | | | | 4,303 |
| | | | | | | |
Long-term debt | | | 9,056 | | | | 9,101 |
| | | | | | | |
Accumulated deferred income taxes – net | | | 5,291 | | | | 5,297 |
Accumulated deferred investment tax credits | | | 117 | | | | 122 |
Customer advances | | | 158 | | | | 160 |
Derivative liabilities | | | 86 | | | | 86 |
Power-purchase contracts | | | 25 | | | | 32 |
Accumulated provision for pensions and benefits | | | 1,164 | | | | 1,099 |
Asset retirement obligations | | | 2,831 | | | | 2,759 |
Regulatory liabilities | | | 3,315 | | | | 3,140 |
Other deferred credits and other long-term liabilities | | | 1,546 | | | | 1,267 |
| | | | | | | |
Total deferred credits and other liabilities | | | 14,533 | | | | 13,962 |
| | | | | | | |
Total liabilities | | | 28,207 | | | | 27,366 |
| | | | | | | |
Minority interest | | | 309 | | | | 271 |
| | | | | | | |
Preferred and preference stock of utility not subject to mandatory redemption | | | 915 | | | | 915 |
| | | | | | | |
Common stock, no par value (325,811,206 shares outstanding at each date) | | | 2,116 | | | | 2,080 |
Accumulated other comprehensive income (loss) | | | (33 | ) | | | 78 |
Retained earnings | | | 6,306 | | | | 5,551 |
| | | | | | | |
Total common shareholders’ equity | | | 8,389 | | | | 7,709 |
| | | | | | | |
Total liabilities and shareholders’ equity | | $ | 37,820 | | | $ | 36,261 |
| | | | | | | |
EDISON INTERNATIONAL REPORTS 2007 THIRD QUARTER FINANCIAL RESULTS
Page 12 of 13
Edison International
Consolidated Statements of Cash Flows
| | | | | | | | |
| | Nine Months Ended September 30, | |
In millions | | 2007 | | | 2006 | |
| | (Unaudited) | |
Cash flows from operating activities: | | | | | | | | |
Net income | | $ | 887 | | | $ | 893 | |
Less: income from discontinued operations – net of tax | | | 1 | | | | 75 | |
| | | | | | | | |
Income from continuing operations | | | 886 | | | | 818 | |
| | | | | | | | |
Adjustments to reconcile to net cash provided by operating activities: | | | | | | | | |
Cumulative effect of accounting change – net of tax | | | — | | | | (1 | ) |
Depreciation, decommissioning and amortization | | | 937 | | | | 924 | |
Realized loss on nuclear decommissioning trusts | | | 42 | | | | — | |
Other amortization | | | 94 | | | | 71 | |
Minority interest | | | 134 | | | | 123 | |
Deferred income taxes and investment tax credits | | | (83 | ) | | | (154 | ) |
Equity in income from partnerships and unconsolidated subsidiaries | | | (72 | ) | | | (53 | ) |
Income from leveraged leases | | | (46 | ) | | | (52 | ) |
Levelized rent expense | | | (161 | ) | | | (160 | ) |
Loss on early extinguishment of debt | | | 241 | | | | 143 | |
Regulatory assets – long-term | | | 53 | | | | 117 | |
Regulatory liabilities – long-term | | | (4 | ) | | | (151 | ) |
Derivative assets – long-term | | | 8 | | | | (73 | ) |
Derivative liabilities – long-term | | | (40 | ) | | | 139 | |
Other assets | | | (25 | ) | | | (90 | ) |
Other liabilities | | | 276 | | | | 5 | |
Margin and collateral deposits – net of collateral received | | | (20 | ) | | | 462 | |
Receivables and accrued unbilled revenue | | | (467 | ) | | | (286 | ) |
Derivative assets – short-term | | | 72 | | | | 204 | |
Derivative liabilities – short-term | | | (80 | ) | | | 5 | |
Inventory and other current assets | | | (56 | ) | | | (63 | ) |
Regulatory assets – short-term | | | 259 | | | | (20 | ) |
Regulatory liabilities – short-term | | | 316 | | | | 606 | |
Accrued interest and taxes | | | 366 | | | | 562 | |
Accounts payable and other current liabilities | | | (77 | ) | | | (235 | ) |
Distributions and dividends from unconsolidated entities | | | 43 | | | | 19 | |
Operating cash flows from discontinued operations | | | 1 | | | | 82 | |
| | | | | | | | |
Net cash provided by operating activities | | | 2,597 | | | | 2,942 | |
| | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
Long-term debt issued | | | 2,930 | | | | 1,877 | |
Premium paid on extinguishment of debt and issuance costs | | | (240 | ) | | | (145 | ) |
Long-term debt repaid | | | (3,061 | ) | | | (1,954 | ) |
Issuance of preference stock | | | — | | | | 196 | |
Rate reduction notes repaid | | | (178 | ) | | | (177 | ) |
Change in book overdrafts | | | 131 | | | | (31 | ) |
Shares purchased for stock-based compensation | | | (192 | ) | | | (124 | ) |
Proceeds from stock option exercises | | | 77 | | | | 45 | |
Excess tax benefits related to stock option exercises | | | 39 | | | | 18 | |
Dividends to minority shareholders | | | (76 | ) | | | (114 | ) |
Dividends paid | | | (283 | ) | | | (264 | ) |
| | | | | | | | |
Net cash used by financing activities | | $ | (853 | ) | | $ | (673 | ) |
| | | | | | | | |
EDISON INTERNATIONAL REPORTS 2007 THIRD QUARTER FINANCIAL RESULTS
Page 13 of 13
Edison International
Consolidated Statements of Cash Flows
| | | | | | | | |
| | Nine Months Ended September 30, | |
In millions | | 2007 | | | 2006 | |
| | (Unaudited) | |
Cash flows from investing activities: | | | | | | | | |
Capital expenditures | | $ | (1,979 | ) | | $ | (1,757 | ) |
Purchase of interest of acquired companies | | | (28 | ) | | | (18 | ) |
Proceeds from sale of property and interests in projects | | | — | | | | 43 | |
Proceeds from nuclear decommissioning trust sales | | | 2,866 | | | | 2,145 | |
Purchases of nuclear decommissioning trust investments | | | (2,967 | ) | | | (2,253 | ) |
Proceeds from partnerships and unconsolidated subsidiaries, net of investment | | | 17 | | | | 53 | |
Maturities and sales of short-term investments | | | 7,380 | | | | 4,608 | |
Purchase of short-term investments | | | (7,174 | ) | | | (4,764 | ) |
Restricted cash | | | 36 | | | | (10 | ) |
Customer advances for construction and other investments | | | (232 | ) | | | (5 | ) |
| | | | | | | | |
Net cash used by investing activities | | | (2,081 | ) | | | (1,958 | ) |
| | | | | | | | |
Net Increase (decrease) in cash and equivalents | | | (337 | ) | | | 311 | |
Cash and equivalents, beginning of period | | | 1,795 | | | | 1,893 | |
| | | | | | | | |
Cash and equivalents, end of period | | $ | 1,458 | | | $ | 2,204 | |
| | | | | | | | |