米国企業
EDISON INTERNATIONAL

EDISON INTERNATIONALEIX

時価総額

$625.2億

PER

44.4倍

	2011年 12月31日	2012年 12月31日	2013年 12月31日	2014年 12月31日	2015年 12月31日	2016年 12月31日	2017年 12月31日	2018年 12月31日	2019年 12月31日	2020年 12月31日	2021年 12月31日	2022年 12月31日	2023年 12月31日
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