8-K

===================================================================================================================

                                 UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                                              Washington, D.C. 20549



                                                     FORM 8-K



                                                  CURRENT REPORT



                                      Pursuant to Section 13 or 15(d) of the
                                          Securities Exchange Act of 1934




                        Date of Report (Date of earliest event reported): November 5, 2003



                                               EDISON MISSION ENERGY
                              (Exact name of registrant as specified in its charter)



                  DELAWARE                            000-24890                             95-4031807
       (State or other jurisdiction of            (Commission file                       (I.R.S. employer
       incorporation or organization)                  number)                          identification no.)



                                              18101 Von Karman Avenue
                                             Irvine, California 92612
                           (Address of principal executive offices, including zip code)

                                                   949-752-5588
                               (Registrant's telephone number, including area code)


===================================================================================================================







Items 1 through 11 are not included because they are inapplicable.


This current report includes forward-looking statements. Edison Mission Energy has based these forward-looking
statements on its current expectations and projections about future events based upon knowledge of facts as of
the date of this current report and its assumptions about future events. These forward-looking statements are
subject to various risks and uncertainties that may be outside Edison Mission Energy's control. Edison Mission
Energy has no obligation to publicly update or revise any forward-looking statements, whether as a result of new
information, future events or otherwise.

Item 12.  Results of Operations and Financial Condition

         On November 5, 2003, Edison International, the ultimate parent company of Edison Mission Energy, issued
press releases that included information about Edison Mission Energy's consolidated financial results for the
third quarter of 2003.  Copies of the press releases are attached as Exhibits 99.1 and 99.2. The information
furnished in this Item 12, Exhibit 99.1 and Exhibit 99.2 shall not be deemed to be "filed" for purposes of the
Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the
Securities Act of 1933.

Reporting of 2002 Change in Accounting - Reconciliation with Edison International

         Effective January 1, 2002, Edison Mission Energy adopted Statement of Financial Accounting Standards No.
142, "Goodwill and Other Intangible Assets."  SFAS No. 142 establishes accounting and reporting standards
requiring goodwill not to be amortized but rather tested for impairment at least annually at the reporting unit
level.  During the third quarter of 2002, Edison Mission Energy concluded that fair value of the goodwill related
to the Citizens Power LLC acquisition was impaired by $14 million, net of $9 million of income tax benefit and,
accordingly, reported this amount as a cumulative change in accounting.  In accordance with SFAS No. 3,
"Reporting Accounting Changes in Interim Financial Statements", Edison Mission Energy's financial statements for
the first quarter of 2002 were restated to reflect the accounting change as of January 1, 2002.

         Edison International did not report the goodwill impairment charge discussed above as a cumulative
change in accounting based on the immaterial amount of the charge in relation to its consolidated financial
statements.  Instead, Edison International reported the goodwill impairment charge as part of continuing
operations during the third quarter ended September 30, 2002.  The following table reconciles the amounts that
were reported by Edison Mission Energy for the first nine months of 2002 in its Annual Report on Form 10-K to the
segment results for the same prior period as reflected in the Edison International press release.


Page 2


- ------------------------------------------------------------------------------------------------------------------
                                                                       Nine Months Ended September 30, 2002
                                                                                     (in millions)
                                                                          EME       Reporting       EIX Press
                                                                        Results     Adjustment       Release
                                                                    ------------    ----------    -------------

Income from Continuing Operations                                        $109                          $ 95
Income from Operations of Discontinued Foreign Subsidiaries
         Discontinued Foreign Subsidiaries Net of Tax                      21                            21
Income before Accounting Change                                           130                           116
Cumulative Change in Accounting, Net of Tax                               (14)        $14                --
- ------------------------------------------------------------------ -----------     ------------   -------------
Net Income                                                               $116         $14              $116
- ------------------------------------------------------------------ -----------     ------------   -------------



Page 3


                                                     SIGNATURE



Pursuant to the  requirements  of the  Securities  Exchange Act of 1934, the registrant has duly caused this report
to be signed on its behalf by the undersigned thereunto duly authorized.


                                                Edison Mission Energy
                                                    (Registrant)



Date:                 November 5, 2003                                      /s/ Kevin M. Smith
                --------------------------------------    --------------------------------------------------------
                                                                              KEVIN M. SMITH
                                                              Senior Vice President, Chief Financial Officer
                                                                               and Treasurer

EX-99.1

EDISON INTERNATIONAL LOGO

FOR IMMEDIATE RELEASE


                                                                                      Media Contact: (626) 302-1033
                                                                                                     www.edison.com

                                           Edison International Reports
                              Financial Results for the Third Quarter of 2003 - Part I

        ROSEMEAD, Calif., November 5, 2003 -- Edison International (EIX) recorded third-quarter 2003 earnings per
share of $1.67, compared to $1.08 per share in the same period last year.  The increase primarily reflects the
resolution of certain regulatory proceedings at Southern California Edison (SCE) in the third quarter of 2003 and
write-offs of capitalized costs at Edison Mission Energy (EME) in the same period last year.

        The 2003 third-quarter results also include a gain of 14 cents per share from discontinued operations due
to the sale of SCE's fuel oil pipeline and storage business.  The 2002 third quarter results include earnings
from discontinued operations of two cents per share at EME's Lakeland project.  Excluding earnings from
discontinued operations, EIX's earnings from continuing operations were $1.53 per share in the third quarter of
2003 compared to $1.06 per share in 2002.

THIRD-QUARTER EARNINGS DETAIL

Earnings from Continuing Operations
- -----------------------------------

        SCE's earnings from continuing operations were $329 million in the third quarter of 2003, compared with
$234 million in the third quarter of 2002.  This $95 million increase reflects the resolution of certain
regulatory proceedings recorded in the third quarter of 2003.  The proceedings include the California Public
Utilities Commission's (CPUC) allocation of certain overhead costs between the CPUC and the Federal Energy
Regulatory Commission (FERC) jurisdictions, the final disposition of the Procurement Related Obligations Account
(PROACT) following the CPUC's review, and the Palo Verde nuclear incentive awards.  These favorable results were
partially offset by performance-based ratemaking (PBR) rewards received in 2002, higher net interest expense and
depreciation expense.

        EME's 2003 third quarter earnings from continuing operations of $200 million were higher than the 2002
third quarter earnings from continuing operations by $57 million primarily due to higher U.S. wholesale energy
prices, the start of operations at Phase II of the Sunrise project in June 2003, increased earnings from Contact
Energy and the ISAB and Paiton projects, and the write-off of capitalized costs in 2002.  These favorable results
were partially offset by lower capacity revenues from EME's Midwest Generation subsidiary due to



                                                     - more -


Page 1


certain units being released from power purchase agreements in 2003 and lower state tax benefits than in 2002.
EME's earnings are seasonal with higher earnings expected during the summer months.

        Earnings in the third quarter of 2003 for Edison Capital were $14 million compared to $27 million in the
same period last year.  The decrease is primarily due to lower state tax benefits.

        Mission Energy Holding Company's results were unchanged from its results in the same period last year.
"EIX parent and other" incurred a loss of $18 million in the third quarter of 2003 compared to a loss of $35
million in the third quarter of 2002.  The decrease in the loss reflects an insurance premium refund to EME from
EIX's insurance subsidiary in the third quarter of 2002 and an asset impairment charge at its Edison O&M Services
unit in the third quarter of 2002.

Earnings from Discontinued Operations
- -------------------------------------

        The third-quarter financial results include a $44 million, after-tax, gain on the sale of SCE's fuel oil
pipeline and storage business in 2003 and earnings from discontinued operations of $6 million in 2002 from EME's
Lakeland project.

                                                                     Quarter Ended Sept. 30,
Earnings (Loss) Per Share (Unaudited)                               2003                2002             Change
- -------------------------------------                               ----                ----             ------

Core Earnings (Loss):
  Southern California Edison                                       $1.01               $0.72              $0.29
  Edison Mission Energy                                             0.61                0.44               0.17
  Edison Capital                                                    0.04                0.08              (0.04)
  Mission Energy Holding Co.                                       (0.07)              (0.07)                --
  EIX parent company and other                                     (0.06)              (0.11)              0.05
- ----------------------------------------------------------------------------------------------------------------
EIX Core Earnings -
EIX Consol. Earnings from Continuing Operations                     1.53                1.06               0.47
================================================================================================================

Earnings from Discontinued Operations:
  SCE's Fuel Oil Pipeline and Storage Business                      0.14                  --               0.14
  EME's FFF & Lakeland Projects                                       --                0.02              (0.02)
- ----------------------------------------------------------------------------------------------------------------
EIX Consol. Earnings from Discontinued Operations                   0.14                0.02               0.12
================================================================================================================

Total EIX Consolidated Earnings                                    $1.67               $1.08              $0.59
================================================================================================================




                                                     - more -




                                                                     Quarter Ended Sept. 30,
Earnings (Loss) (in millions) (Unaudited)                           2003                2002             Change
- -----------------------------------------                           ----                ----             ------
Core Earnings (Loss):
  Southern California Edison                                        $329                $234                $95
  Edison Mission Energy                                              200                 143                 57
  Edison Capital                                                      14                  27                (13)
  Mission Energy Holding Co.                                         (25)                (24)                (1)
  EIX parent company and other                                       (18)                (35)                 17
- ----------------------------------------------------------------------------------------------------------------
EIX Core Earnings -
EIX Consol. Earnings from Continuing Operations                      500                 345                155
================================================================================================================

Earnings from Discontinued Operations:
  SCE's Fuel Oil Pipeline and Storage Business                        44                  --                 44
  EME's FFF & Lakeland Projects                                       --                   6                 (6)
  Edison Enterprises Companies                                        --                   1                 (1)
- ----------------------------------------------------------------------------------------------------------------
EIX Consol. Earnings from Discontinued Operations                     44                   7                 37
================================================================================================================

Total EIX Consolidated Earnings                                     $544                $352               $192
================================================================================================================

YEAR-TO-DATE EARNINGS SUMMARY

        EIX recorded earnings per share of $1.92 for the nine-month period ending September 30, 2003, compared to
$3.38 for the same period last year on a reported basis.  Excluding SCE's gain of $480 million for implementation
of the CPUC's utility-retained generation (URG) decision in 2002, earnings from continuing operations were $585
million for the nine months ended September 30, 2003, compared to $599 million for the same period last year.
This decrease in core earnings was primarily the result of an EME 2003 asset impairment charge of 46 cents per
share, partially offset by SCE's resolution of certain regulatory proceedings in 2003 and EME's write-offs of
capitalized costs in 2002.

        2003 earnings from discontinued operations include SCE's gain on sale and operating results from its fuel
oil pipeline and storage business, and adjustments from the sale of EME's Fiddler's Ferry and Ferrybridge (FFF)
and Lakeland projects.  2002 earnings from discontinued operations are primarily related to operating results
from EME's Lakeland project.  EME's 2003 loss from the change in accounting principle of $9 million resulted from
implementation of a new accounting standard for asset retirement obligations.

YEAR-TO-DATE EARNINGS DETAIL

Earnings (Loss) from Continuing Operations
- ------------------------------------------

        Excluding the $480 million gain in 2002 to implement the URG decision, SCE's earnings from continuing
operations for the nine months ended September 30, 2003 increased by $55 million compared to the same period last
year.  This increase in core earnings primarily reflects the resolution of certain regulatory proceedings at SCE
recorded in the third quarter of 2003.  These proceedings include the CPUC's allocation of certain overhead
costs,

                                                     - more -



the final disposition of the PROACT account following the CPUC's review, and Palo Verde
nuclear incentive awards.  These favorable results were partially offset by regulatory items
recorded in 2002 including the CPUC decisions regarding SCE's PBR and URG-related issues.  Earnings were also
affected by higher operations and maintenance expenses and depreciation expenses, partially offset by higher
revenue.

      EME's earnings from continuing operations for the nine-month period ending September 30, 2003, decreased by
$67 million compared to the same period last year primarily due to the asset impairment charge of $150 million,
after-tax, for Midwest Generation's peaking facilities last quarter, partially offset by the start of operations
at Phase II of the Sunrise project in June 2003 and the write-off of capitalized costs in 2002.  EME's 2003
results were favorably impacted by higher U.S. wholesale energy prices and increased earnings from Contact Energy
and the Paiton project.   These favorable items were partially offset by a reduction in revenue from the Illinois
power plants, which reflects the release of certain power and capacity in 2003 from power purchase agreements,
lower ancillary revenues and mark-to-market losses on forward contracts at the First Hydro project, and lower
state tax benefits.

        Edison Capital's earnings for the nine months ended September 30, 2003 were $41 million, down $17 million
from the same period last year.  This decrease is primarily due to lower state tax benefits and a maturing lease
portfolio which produces lower income, partially offset by lower interest expense.

        Earnings for the nine months ended September 30, 2003 for Mission Energy Holding Company were
substantially unchanged from the results in the same period last year.  "EIX parent and other" incurred a loss of
$61 million for the nine-month period ending September 30, 2003, compared to a loss of $79 million in the same
period last year.  The decrease in the loss reflects an insurance premium refund to EME from EIX's insurance
subsidiary and an asset impairment charge at Edison O&M Services in the third quarter of 2002.

Earnings from Discontinued Operations
- -------------------------------------

        The increase in earnings from discontinued operations primarily reflects the 2003 gain on sale and
operating results from SCE's fuel oil pipeline and storage business, partially offset by a loss from discontinued
operations at EME from adjustments related to the sale of the FFF and Lakeland projects in 2003 and operating
income from Lakeland in 2002.

Change in Accounting Principle
- ------------------------------

        EME's results for the nine-month period ending September 30, 2003 include a three-cent, or $9 million,
charge for the cumulative effect of a change in accounting principle for asset retirement obligations adopted in
2003.  Because SCE follows accounting principles for rate-regulated enterprises, implementation of the asset
retirement standard did not affect its earnings.



                                                     - more -



                                                                  Year-To-Date Ended Sept. 30,
Earnings (Loss) Per Share (Unaudited)                              2003                  2002            Change
- -------------------------------------                              ----                  ----            ------
Core Earnings (Loss):
  Southern California Edison                                        $2.00               $1.83             $0.17
  Edison Mission Energy                                              0.08                0.29             (0.21)
  Edison Capital                                                     0.13                0.18             (0.05)
  Mission Energy Holding Co.                                       (0.22)              (0.22)                --
  EIX parent company and other                                     (0.19)              (0.24)              0.05
- ----------------------------------------------------------------------------------------------------------------
Edison International Core Earnings                                   1.80                1.84             (0.04)
- ----------------------------------------------------------------------------------------------------------------

  SCE implementation of URG decision                                   --                1.47             (1.47)
- ----------------------------------------------------------------------------------------------------------------
EIX Consol. Earnings from Continuing Operations                      1.80                3.31             (1.51)
================================================================================================================

Earnings from Discontinued Operations:
  SCE's Fuel Oil Pipeline and Storage Business                       0.15                  --              0.15
  EME's FFF & Lakeland Projects                                        --                0.07            (0.07)
- ----------------------------------------------------------------------------------------------------------------
EIX Consol. Earnings from Discontinued Operations                    0.15                0.07              0.08
================================================================================================================

EME Change in Accounting Principle                                 (0.03)                  --             (0.03)
================================================================================================================

Total EIX Consolidated Earnings                                     $1.92               $3.38            $(1.46)
================================================================================================================


                                                                   Year-To-Date Ended Sept. 30,
Earnings (Loss) (in millions) (Unaudited)                           2003                 2002            Change
- -----------------------------------------                           ----                 ----            ------
Core Earnings (Loss):
  Southern California Edison                                         $650                $595               $55
  Edison Mission Energy                                                28                  95               (67)
  Edison Capital                                                       41                  58               (17)
  Mission Energy Holding Co.                                         (73)                (70)                (3)
  EIX parent company and other                                       (61)                (79)                18
- ----------------------------------------------------------------------------------------------------------------
Edison International Core Earnings                                    585                 599               (14)
- ----------------------------------------------------------------------------------------------------------------

  SCE implementation of URG decision                                   --                 480              (480)
- ----------------------------------------------------------------------------------------------------------------
EIX Consol. Earnings from Continuing Operations                       585               1,079              (494)
================================================================================================================

Earnings (Loss) from Discontinued Operations:
  SCE's Fuel Oil Pipeline and Storage Business                         50                  --                50
  EME's FFF & Lakeland Projects                                       (2)                  21              (23)
  Edison Enterprises Companies                                         --                   1                (1)
- ----------------------------------------------------------------------------------------------------------------
EIX Consol. Earnings from Discontinued Operations                      48                  22                26
================================================================================================================

EME Change in Accounting Principle                                    (9)                  --                (9)
================================================================================================================

Total EIX Consolidated Earnings                                      $624              $1,101             $(477)
================================================================================================================


                                                     - more -




                                    Reminder: EIX to Hold Conference Call Today

        Today, EIX will hold a conference call to discuss its third quarter 2003 financial results at 8:30 a.m.
PST.  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" through a simultaneous webcast on the
company's Web site at www.edisoninvestor.com.  Financial and other statistical information to be presented during
the call also will be available on the Web site.  The domestic call-in number is (800) 356-8584 and the Call ID#
is 9500.

                                                        ###

        Based in Rosemead, Calif., Edison International is the parent company of Southern California Edison,
Edison Mission Energy and Edison Capital.
P

EX-99.2

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



                                                EDISON INTERNATIONAL
                                        SUMMARY OF CONSOLIDATED EARNINGS
                                                     (UNAUDITED)


IN MILLIONS, EXCEPT PER-SHARE AMOUNTS                    QUARTER ENDED SEPTEMBER 30,    YEAR TO DATE SEPTEMBER 30,
- ------------------------------------------------------------------------------------------------------------------
                                                             2003           2002        2003            2002
- ------------------------------------------------------------------------------------------------------------------
ELECTRIC UTILITY                                           $ 2,794         $ 2,713     $ 6,994         $ 6,754
NONUTILITY POWER GENERATION                                  1,014             954       2,412           2,164
FINANCIAL SERVICES AND OTHER                                    25              39          73             102
- ------------------------------------------------------------------------------------------------------------------
TOTAL OPERATING REVENUE                                      3,833           3,706       9,479           9,020
- ------------------------------------------------------------------------------------------------------------------
FUEL                                                           386             354       1,013             890
PURCHASED POWER                                              1,013             780       2,187           1,615
PROVISIONS FOR REGULATORY ADJUSTMENT CLAUSES - NET             332             738       1,141           1,052
OTHER OPERATION AND MAINTENANCE                                842             759       2,450           2,298
ASSET IMPAIRMENT                                                 -              86         251              86
DEPRECIATION, DECOMMISSIONING AND AMORTIZATION                 286             256         826             759
PROPERTY AND OTHER TAXES                                        54              35         156             110
NET GAIN ON SALE OF UTILITY PLANT                               (5)             (6)         (5)             (6)
- ------------------------------------------------------------------------------------------------------------------
TOTAL OPERATING EXPENSES                                     2,908           3,002       8,019           6,804
- ------------------------------------------------------------------------------------------------------------------
OPERATING INCOME                                               925             704       1,460           2,216
INTEREST AND DIVIDEND INCOME                                    21              48         114             226
EQUITY IN INCOME FROM PARTNERSHIPS AND
    UNCONSOLIDATED SUBSIDIARIES - NET                          158             113         278             207
OTHER NONOPERATING INCOME                                       19               8          73              32
INTEREST EXPENSE - NET OF AMOUNTS CAPITALIZED                 (315)           (306)       (904)           (981)
OTHER NONOPERATING DEDUCTIONS                                  (20)            (19)        (72)            (52)
DIVIDENDS ON PREFERRED SECURITIES
    SUBJECT TO MANDATORY REDEMPTION                              -             (27)        (56)            (83)
DIVIDENDS ON UTILITY PREFERRED STOCK
    NOT SUBJECT TO MANDATORY REDEMPTION                         (1)             (1)         (4)             (4)
- ---------------------------------------------------------------------------------------------------------------
INCOME FROM CONTINUING OPERATIONS BEFORE TAX                   787             520         889           1,561
INCOME TAX                                                     287             175         304             482
- ---------------------------------------------------------------------------------------------------------------
INCOME FROM CONTINUING OPERATIONS                              500             345         585           1,079
INCOME FROM DISCONTINUED OPERATIONS - NET OF TAX                44               7          48              22
- ------------------------------------------------------------------------------------------------------------------
INCOME BEFORE ACCOUNTING CHANGE                                544             352         633           1,101
CUMULATIVE EFFECT OF ACCOUNTING CHANGE - NET OF TAX              -               -          (9)              -
- ------------------------------------------------------------------------------------------------------------------
NET INCOME                                                   $ 544           $ 352       $ 624         $ 1,101
==================================================================================================================


WEIGHTED-AVERAGE SHARES OF COMMON STOCK OUTSTANDING            326             326         326             326

BASIC EARNINGS PER SHARE:
CONTINUING OPERATIONS                                       $ 1.53          $ 1.06      $ 1.80          $ 3.31
DISCONTINUED OPERATIONS                                       0.14            0.02        0.15            0.07
CUMULATIVE EFFECT OF ACCOUNTING CHANGE                           -               -       (0.03)              -
                                                       ------------   ------------- -----------   ----------------
TOTAL                                                       $ 1.67          $ 1.08      $ 1.92          $ 3.38
                                                       ============   ============= ===========   ================

WEIGHTED-AVERAGE SHARES, INCLUDING
    EFFECT OF DILUTIVE SECURITIES                              330             329         330             329

DILUTED EARNINGS PER SHARE:
CONTINUING OPERATIONS                                       $ 1.52          $ 1.05      $ 1.77          $ 3.28
DISCONTINUED OPERATIONS                                       0.13            0.02        0.15            0.07
CUMULATIVE EFFECT OF ACCOUNTING CHANGE                           -               -       (0.03)              -
                                                       ------------   ------------- -----------   ----------------
TOTAL                                                       $ 1.65          $ 1.07      $ 1.89          $ 3.35
                                                       ============   ============= ===========   ================

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


Page 1


EDISON INTERNATIONAL
Financial Overview
September 30, 2003



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

EDISON INTERNATIONAL (Consolidated Totals)
- ------------------------------------------
                                              Third Quarter          Year-to-Date
                                              -------------          ------------
                                             2003         2002       2003         2002
                                             ----         ----       ----         ----
Assets                                     $35,622      $33,873    $35,622      $33,873
Common Equity                               $5,213       $4,417     $5,213       $4,417
Revenue*                                    $3,833       $3,706     $9,479       $9,020
Earnings**                                    $544         $352       $624       $1,101
Earnings Per Share**                         $1.67        $1.08      $1.92        $3.38
Book Value Per Share                        $16.00       $13.56     $16.00       $13.56
*excludes discontinued operations
**includes parent company and discontinued operations


SOUTHERN CALIFORNIA EDISON (Electric Utility)
- ---------------------------------------------
                                               Third Quarter          Year-to-Date
                                               -------------          ------------
                                             2003         2002       2003         2002
                                             ----         ----       ----         ----
Assets                                     $20,322      $19,356    $20,322      $19,356
Common Equity                               $5,092       $4,238     $5,092       $4,238
Revenue                                     $2,794       $2,713     $6,994       $6,754
Earnings                                      $374         $234       $700       $1,075
Earnings Per Share                           $1.15        $0.72      $2.15        $3.30

EDISON MISSION ENERGY (Nonutility Power Generation)
- ---------------------------------------------------
                                               Third Quarter          Year-to-Date
                                               -------------          ------------
                                             2003         2002       2003         2002
                                             ----         ----       ----         ----
Assets                                     $11,878      $11,092    $11,878      $11,092
Common Equity*                              $1,849       $1,693     $1,849       $1,693
Revenue**                                   $1,014         $954     $2,412       $2,164
Earnings (Loss)                               $200         $149        $17         $116
Earnings (Loss) Per Share                    $0.61        $0.46      $0.05        $0.36
*includes discontinued operations in 2002 only
**excludes discontinued operations

EDISON CAPITAL (Capital and Financial Services Provider)
- --------------------------------------------------------
                                               Third Quarter          Year-to-Date
                                               -------------          ------------
                                             2003         2002       2003         2002
                                             ----         ----       ----         ----
Assets                                      $3,543       $3,694     $3,543       $3,694
Common Equity                                 $824         $807       $824         $807
Revenue                                        $22          $35        $65          $81
Earnings                                       $14          $27        $41          $58
Earnings Per Share                           $0.04        $0.08      $0.13        $0.18



Page 2



SOUTHERN CALIFORNIA EDISON
kWh Sales (In thousands)
September 30, 2003



                                                            QUARTER ENDED SEPTEMBER 30, 2003
                                                            --------------------------------
                                                                          INCREASE/(DECREASE)
                                                                        FROM
                                                      KwH               LAST YEAR         %
                                                -----------------------------------------------

RESIDENTIAL                                           8,653,763         1,161,606        15.50
AGRICULTURAL                                            408,013           (29,107)       (6.66)
COMMERCIAL                                           10,504,257           580,870         5.85
INDUSTRIAL                                            2,778,945          (172,165)       (5.83)
PUBLIC AUTHORITIES                                    1,698,502              (664)       (0.04)
RAILROADS & RAILWAYS                                     15,653              (247)       (1.55)
INTERDEPARTMENTAL                                           142                52        57.78
                                                ----------------------------------
  SALES TO ULTIMATE CONSUMERS                        24,059,275         1,540,345         6.84

RESALE SALES                                          3,193,176         3,167,068            *
                                                ----------------------------------
  TOTAL KWH SALES                                    27,252,451         4,707,413        20.88
                                                ==================================

      *over 200%



                                                          NINE MONTHS ENDED SEPTEMBER 30, 2003
                                                          ------------------------------------
                                                                          INCREASE/(DECREASE)
                                                                        FROM
                                                      KwH               LAST YEAR         %
                                                -----------------------------------------------

RESIDENTIAL                                          26,546,508         1,495,398         5.97
AGRICULTURAL                                          1,075,673          (110,473)       (9.31)
COMMERCIAL                                           36,598,161         1,383,599         3.93
INDUSTRIAL                                           10,935,753          (750,956)       (6.43)
PUBLIC AUTHORITIES                                    6,061,984           (49,954)       (0.82)
RAILROADS & RAILWAYS                                     61,821               820         1.34
INTERDEPARTMENTAL                                           378                78        26.00
                                                ----------------------------------
  SALES TO ULTIMATE CONSUMERS                        81,280,278         1,968,512         2.48

RESALE SALES                                          7,831,085         7,804,001            *
                                                ----------------------------------
  TOTAL KWH SALES                                    89,111,363         9,772,513        12.32
                                                ==================================

      *over 200%