EIX: Income Statement-2009Q2 Save As Excel | 
Loading...
Updating...
Please wait to edit...
Ready for editing X
 
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
Edison Int'l ($M)30 Jun 200930 Jun 200931 Mar 200931 Dec 200830 Sep 200830 Jun 200831 Mar 200831 Dec 200730 Sep 200730 Jun 200731 Mar 2007
(actual)(predicted)(actual)(actual)(actual)(actual)(actual)(actual)(actual)(actual)(actual)
Revenue$2,834 $3,023 $2,812 $3,228 $4,111 $3,477 $3,113 $3,144 $3,942 $3,047 $2,912
Operating Expenses
Cost of Goods Sold($1,985)($2,176)($1,896)($2,394)($2,885)($2,693)($2,191)($2,355)($2,733)($2,233)($1,972)
Depreciation($347)($340)($342)($338)($262)($334)($311)($306)($310)($313)($313)
Research & development
Selling, General & Administrative
Special operating charges($866)($300)($21)($30)$0 $0 $17 ($2)$0
Operating income($364)$206 $553 $466 $964 $450 $628 $481 $899 $501 $627
Gains on investments$6 ($10)($8)($9)$31 $9 $2 $7 $35 $20 $17
Gains on asset sales$1 $56 ($1)
Net interest and other income($152)($160)($157)($147)($226)($134)($144)($138)($123)($371)($153)
Income before taxes($510)$36 $388 $310 $770 $381 $486 $350 $810 $150 $491
Provisions for income taxes$524 ($11)($122)($75)($277)($83)($161)($100)($263)$0 ($129)
Net income before adjustments$14 $25 $266 $235 $493 $298 $325 $250 $547 $150 $362
Minority interests($23)($20)($19)($18)($60)($36)($21)($36)($82)($59)($32)
Income from discontinued ops($7)$3 $6 ($1)($5)($3)($4)$2 $3
Net income($16)$5 $250 $217 $439 $261 $299 $211 $461 $93 $333
Earnings Per Share($0.05)$0.02 $0.76 $0.66 $1.34 $0.79 $0.91 $0.64 $1.40 $0.28 $1.01
Shares Outstanding327327327328328329329330330330330
Price per share$31.46$28.81$32.12$39.90$51.38$49.02$53.37$55.45$56.12$49.13
Market Value$10,287 $0 $9,421 $10,535 $13,087 $16,904 $16,128 $17,612 $18,299 $18,520 $16,213
Revenue growth from year-earlier-18.5%-13.1%-9.7%2.7%4.3%14.1%6.9%
Operating income growth from year-earlierN/A-54.1%-11.9%-3.1%7.2%-10.2%0.2%
Net income growth from year-earlierN/A-98.0%-16.4%2.8%-4.8%180.6%-10.2%
EPS growth from year earlierN/A-98.0%-15.9%3.5%-4.2%181.5%-9.9%
CGS/Revenue70.0%72.0%67.4%74.2%70.2%77.5%70.4%74.9%69.3%73.3%67.7%
Gross Margin30.0%28.0%32.6%25.8%29.8%22.5%29.6%25.1%30.7%26.7%32.3%
Depreciation/Revenue12.2%11.2%12.2%10.5%6.4%9.6%10.0%9.7%7.9%10.3%10.7%
R&D/Revenue0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
SG&A/Revenue0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Income tax rateN/A31.0%31.4%24.2%36.0%21.8%33.1%28.6%32.5%0.0%26.3%
Revenue (TTM)$12,985 $13,174 $13,628 $13,929 $13,845 $13,676 $13,246 $13,045
Net Income (TTM)N/A$911 $1,167 $1,216 $1,210 $1,232 $1,064 $1,098
EPS (TTM)$0.00 $2.78 $3.56 $3.70 $3.68 $3.74 $3.23 $3.33
Revenue growth year-on-year-5.05%-3.67%2.88%6.78%N/AN/AN/AN/A
Net Income growth year-on-yearN/A-26.05%9.68%10.75%N/AN/AN/AN/A
Price/Revenue (TTM)0.7900.690.760.951.241.221.35
Price/Earnings (TTM)N/A08.078.6610.8213.7215.1616.04
Sheet1
Sheet2
Sheet3
 
      0
powered by ZOHOSheet
Processing...
Assign Macro Edit Label More