Edison International Reports Financial Results for the First Quarter of 2003 - Part II



                             EDISON INTERNATIONAL
                      SUMMARY OF CONSOLIDATED EARNINGS
                                  (UNAUDITED)


IN MILLIONS, EXCEPT PER-SHARE DATA                                                 QUARTER ENDED MARCH 31,
----------------------------------------------------------------------------------------------------------
                                                                                  2003               2002
----------------------------------------------------------------------------------------------------------
ELECTRIC UTILITY                                                                  $1,823           $1,906
NONUTILITY POWER GENERATION                                                          684              537
FINANCIAL SERVICES AND OTHER                                                          25               45
----------------------------------------------------------------------------------------------------------
TOTAL OPERATING REVENUE                                                            2,532            2,488
==========================================================================================================
FUEL                                                                                 334              256
PURCHASED POWER                                                                      583              255
PROVISIONS FOR REGULATORY ADJUSTMENT CLAUSES - NET                                   174              671
OTHER OPERATION AND MAINTENANCE                                                      785              716
DEPRECIATION, DECOMMISSIONING AND AMORTIZATION                                       289              242
PROPERTY AND OTHER TAXES                                                              51               39
----------------------------------------------------------------------------------------------------------
TOTAL OPERATING EXPENSES                                                           2,216            2,179
==========================================================================================================
OPERATING INCOME                                                                     316              309
INTEREST AND DIVIDEND INCOME                                                          46              116
OTHER NONOPERATING INCOME                                                             34               17
EQUITY IN INCOME FROM PARTNERSHIPS AND UNCONSOLIDATED SUBS - NET                      60               51
INTEREST EXPENSE - NET OF AMOUNTS CAPITALIZED                                       (299)            (359)
OTHER NONOPERATING DEDUCTIONS                                                        (30)             (10)
DIVIDENDS ON PREFERRED SECURITIES                                                    (25)             (23)
DIVIDENDS ON UTILITY PREFERRED STOCK                                                  (4)              (6)
----------------------------------------------------------------------------------------------------------
INCOME FROM CONTINUING OPERATIONS BEFORE TAX                                          98               95
INCOME TAX                                                                            32               16
----------------------------------------------------------------------------------------------------------
INCOME FROM CONTINUING OPERATIONS                                                     66               79
INCOME FROM DISCONTINUED OPERATIONS - NET OF TAX                                       -                5
----------------------------------------------------------------------------------------------------------
INCOME BEFORE ACCOUNTING CHANGE                                                       66               84
CUMULATIVE EFFECT OF ACCOUNTING CHANGE - NET OF TAX                                   (9)               -
----------------------------------------------------------------------------------------------------------
NET INCOME                                                                           $57              $84
==========================================================================================================


WEIGHTED-AVERAGE NUMBER OF COMMON SHARES                                             326              326

BASIC EARNINGS (LOSS) PER SHARE:
CONTINUING OPERATIONS                                                              $0.20            $0.24
DISCONTINUED OPERATIONS                                                                -             0.02
CUMULATIVE EFFECT OF ACCOUNTING CHANGE                                             (0.03)               -
                                                                            -------------   --------------
TOTAL                                                                              $0.17            $0.26
                                                                            =============   ==============

WEIGHTED-AVERAGE SHARES, INCLUDING EFFECT OF DILUTIVE SECURITIES                     328              329

DILUTED EARNINGS (LOSS) PER SHARE:
CONTINUING OPERATIONS                                                              $0.20            $0.24
DISCONTINUED OPERATIONS                                                                -             0.02
CUMULATIVE EFFECT OF ACCOUNTING CHANGE                                             (0.03)               -
                                                                            -------------   --------------
TOTAL                                                                              $0.17            $0.26
                                                                            =============   ==============


DIVIDENDS DECLARED PER COMMON SHARE                                                 $  -             $  -
                                                                            =============   ==============










EDISON INTERNATIONAL
Financial Overview
March 31, 2003



UNAUDITED
---------
Dollars in Millions, Except Per-Share Amounts

EDISON INTERNATIONAL (Consolidated Totals)
------------------------------------------
                                                          First Quarter
                                                          -------------
                                                       2003          2002
                                                       ----          ----
Assets                                               $35,184       $33,717
Common Equity                                         $4,512        $3,418
Revenue*                                              $2,532        $2,488
Earnings**                                               $57           $84
Earnings Per Share**                                   $0.17         $0.26
Book Value Per Share                                  $13.85        $10.49
*excludes discontinued operations
**includes parent company and discontinued operations


SOUTHERN CALIFORNIA EDISON (Electric Utility)
---------------------------------------------
                                                          First Quarter
                                                          -------------
                                                       2003          2002
                                                       ----          ----
Assets                                               $20,037       $19,354
Common Equity                                         $4,487        $3,295
Revenue                                               $1,823        $1,907
Earnings                                                $102          $146
Earnings Per Share                                     $0.31         $0.45

EDISON MISSION ENERGY (Nonutility Power Generation)
---------------------------------------------------
                                                          First Quarter
                                                          -------------
                                                       2003          2002
                                                       ----          ----
Assets                                               $11,623       $10,612
Common Equity*                                        $1,693        $1,596
Revenue**                                               $683          $537
Earnings (Loss)                                         $(17)         $(36)
Earnings (Loss) Per Share                             $(0.05)       $(0.11)
*includes discontinued operations in 2002 only
**excludes discontinued operations

EDISON CAPITAL (Capital and Financial Services Provider)
--------------------------------------------------------
                                                          First Quarter
                                                          -------------
                                                       2003          2002
                                                       ----          ----
Assets                                                $3,509        $3,689
Common Equity                                           $796          $774
Revenue                                                  $22           $31
Earnings                                                 $15           $19
Earnings Per Share                                     $0.04         $0.06







SOUTHERN CALIFORNIA EDISON
kWh Sales (In thousands)
March 31, 2003




                                                               QUARTER ENDED MARCH 31, 2003
                                                               ----------------------------
                                                                    INCREASE/(DECREASE)
                                                                          FROM
                                                      KwH               LAST YEAR           %
                                                -----------------------------------------------

RESIDENTIAL                                           6,020,376            48,719         0.82
AGRICULTURAL                                            167,247           (19,444)      (10.42)
COMMERCIAL                                            8,355,037           197,447         2.42
INDUSTRIAL                                            2,644,231          (234,044)       (8.13)
PUBLIC AUTHORITIES                                    1,363,577           (42,230)       (3.00)
RAILROADS & RAILWAYS                                     15,373               660         4.49
INTERDEPARTMENTAL                                            77                 8        11.59
                                                ----------------------------------
  SALES TO ULTIMATE CONSUMERS                        18,565,918           (48,884)       (0.26)

RESALE SALES                                            621,032           620,876            *
                                                ----------------------------------
  TOTAL KWH SALES                                    19,186,950           571,992         3.07
                                                ==================================




      *over 200%