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): February 26, 2004



                                               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. This current report should be read in conjunction with
Edison Mission Energy's 2002 Annual Report on Form 10-K and Quarterly Reports on Form 10-Q for the first three
quarters of 2003. Capitalized terms used in this current report which are not specifically defined have the
meanings set forth in the other reports.

Item 12.  Results of Operations and Financial Condition

         On February 26, 2004, 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
fourth 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 year ended December 31, 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


                                                               Year Ended December 31, 2002
                                                                         (in millions)
- ------------------------------------------------------------------ ------------- ---------------- -------------
                                                                         EME             Reporting       EIX Press
                                                                       Results          Adjustment        Release
                                                                       -------          ----------       ---------

Income from Continuing Operations                                         $96              $(14)           $82
- ------------------------------------------------------------------ ---------- ------------------- -------------
Loss from Operations of Discontinued Foreign Subsidiaries
         Discontinued Foreign Subsidiaries Net of Tax                     (57)                             (57)
- ------------------------------------------------------------------ ----------- ------------------ -------------
Income before Accounting Change                                            39                               25
- ------------------------------------------------------------------ ----------- ------------------ -------------
Cumulative Change in Accounting, Net of Tax                               (14)                              --
- ------------------------------------------------------------------ ----------- ------------------ -------------
Net Income                                                                $25              $-              $25
- ------------------------------------------------------------------ ----------- ------------------ -------------



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:                 February 26, 2004                                     /s/ Kevin M. Smith
            --------------------------------------    ----------------------------------------------------------------
                                                                              KEVIN M. SMITH
                                                              Senior Vice President, Chief Financial Officer
                                                                               and Treasurer

EX-99.1

FOR IMMEDIATE RELEASE
- ---------------------

                                                                                      Media Contact: (626) 302-1033
                                                                                                     WWW.EDISON.COM
                                                                                                     --------------

                             Edison International Reports 2003 Financial Results - Part I

        ROSEMEAD, Calif., February 26, 2004 -- For 2003, Edison International (NYSE: EIX) recorded total
consolidated earnings of $821 million or $2.52 per share.  In 2002, the company earned $1.1 billion or $3.31 per
share, including a gain of $480 million related to a regulatory decision on Southern California Edison's (SCE)
utility-retained generation (URG). Excluding this one-time 2002 gain, EIX's earnings from continuing operations in
2003 increased $124 million over 2002.

        "During 2003, the company achieved each of its principal goals for the year.  That strong performance allowed
us to improve financial strength across the entire company, reduce customer rates to better serve our customers at
Southern California Edison and to declare, after a three-year absence, a dividend to our common stock shareholders,"
commented John E. Bryson, Chairman, Edison International.

        Major factors contributing to the increase of $124 million over the prior year included the resolution of
significant regulatory proceedings at SCE, the impact of higher U.S. wholesale energy prices on Edison Mission
Energy (EME), increased generation from EME's Homer City plant and the absence of write-offs incurred in 2002 at
EME.  These positive impacts to earnings were partially offset in 2003 by asset impairment charges at EME.

        EIX consolidated earnings for 2003 also included a gain on an SCE asset sale and related operating earnings
totaling $50 million reported in discontinued operations, and charges of $9 million for the cumulative effect of a
change in accounting principles at EME.

2003 EARNINGS DETAIL

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

        Excluding the $480 million gain in 2002, SCE's earnings from continuing operations were $872 million in 2003,
compared to $748 million in 2002.  The $124 million increase results from the net effect of the resolution of several
regulatory proceedings in 2002 and 2003.  The 2003 proceedings include the California Public Utilities Commission's
(CPUC) decision on the allocation of certain costs between state and federal regulatory jurisdictions, tax impacts
from the Federal Energy Regulatory Commission (FERC) rate case, and the final disposition of the Procurement Related
Obligations Account (PROACT) which had been created to record the recovery of SCE's procurement-related obligations.
The positive effects of these factors on 2003 earnings were partially offset by the implementation in 2002 of the
CPUC's URG decision and

                                                                -more-

performance-based ratemaking (PBR) rewards received in 2002.  SCE's results also included higher depreciation expense
and lower net interest income, partially offset by higher FERC and PBR revenue.

        EME's earnings from continuing operations in 2003 were $28 million compared to $82 million in 2002.  The
decrease in earnings was primarily due to the asset impairment charge of $150 million, after tax, for Midwest
Generation's peaking facilities and a reduction in capacity revenue for the Illinois power plants and a $32
million, after tax, asset impairment charge related to EME's investment in the Brooklyn Navy Yard project,
partially offset by higher U.S. wholesale energy prices, increased generation from the Homer City plant and other
net charges in 2002.  These net charges, after tax, include write-offs totaling $66 million related to the
cancellation of turbine orders, the suspension of the Powerton SCR project, and the impairment of goodwill and a
$27 million loss from a settlement agreement that terminated the obligation to build additional generation in
Chicago; partially offset by a gain of $43 million from the settlement of a post-retirement employee benefit
liability.  EME's 2003 earnings included increased profitability from its interest in the Paiton project in
Indonesia and its interest in the Sunrise project which commenced operation of Phase II in June 2003.  These
favorable items together with higher profitability from Contact Energy were partially offset by lower state tax
benefits.

        Earnings from continuing operations for Edison Capital were $57 million in 2003 compared with $33 million
in 2002.  The increase in earnings was primarily the result of the write-off in 2002 of an investment in aircraft
leases with United Airlines totaling $34 million, after-tax, partially offset by a maturing investment portfolio
which produces lower income.

        The 2003-loss at Mission Energy Holding Company (MEHC) increased by $4 million due to lower interest
income and higher consulting fees.  The loss for "EIX parent company and other" decreased $34 million primarily
from charges in 2002 associated with businesses the company exited.

Earnings (Loss) from Discontinued Operations
- --------------------------------------------

        Earnings from discontinued operations in 2003 were $51 million, including a $44 million, after-tax, gain
on the sale of SCE's fuel oil pipeline business.  The 2002 loss from discontinued operations primarily represents
the one-time asset impairment charge of $77 million, after-tax, resulting from EME's Lakeland project being
placed into administrative receivership in the U.K., offset by $22 million, in 2002 operating results from the
Lakeland project.  The results from discontinued operations also included the settlement of minor items related
to the sale of EME's Fiddler's Ferry and Ferrybridge plants and certain Edison Enterprises subsidiaries in 2001.

Changes in Accounting Principles
- --------------------------------

        EME recorded a $9 million charge for the cumulative effect of a change in accounting principle for asset
retirement obligations.  Because SCE follows accounting principles for rate-regulated enterprises, implementation
of the asset retirement standard did not affect its earnings.

                                                      -more-

        In accordance with a new accounting standard for variable interest entities, EIX had previously reported
that it would consolidate EME's Brooklyn Navy Yard project and certain Edison Capital projects effective October
1, 2003.  The Financial Accounting Standards Board issued revised guidance in December 2003 that allowed delayed
implementation of certain portions of this standard.  As EIX continues to evaluate the impact of this standard,
it delayed implementation until the first quarter of 2004.  As a result of this delay in implementation and EME's
December 2003 agreement to sell its interest in the Brooklyn Navy Yard project, EME recorded a $32 million, after
tax, impairment charge, recorded in continuing operations.


                                                                 Year Ended December 31,
Earnings (Loss) Per Share (Unaudited)                              2003                 2002         Change
- -------------------------------------                           -------------------------------------------------
  Southern California Edison                                         $2.68               $2.30             $0.38
  Edison Mission Energy                                               0.08                0.26            (0.18)
  Edison Capital                                                      0.17                0.10              0.07
  Mission Energy Holding Co.                                        (0.30)              (0.29)            (0.01)
  EIX parent company and other                                      (0.24)              (0.35)              0.11
- -----------------------------------------------------------------------------------------------------------------
Edison International Core Earnings                                    2.39                2.02              0.37
- -----------------------------------------------------------------------------------------------------------------

  SCE implementation of URG decision                                    --                1.47            (1.47)
- -----------------------------------------------------------------------------------------------------------------
EIX Consol. Earnings from Continuing Ops.                             2.39                3.49            (1.10)
=================================================================================================================

Earnings (Loss) from Discontinued Ops.
  SCE's Fuel Oil Pipeline and Storage Business                        0.15                  --              0.15
  EME's Lakeland & FFF Projects                                       0.01              (0.18)              0.19
- -----------------------------------------------------------------------------------------------------------------
EIX Consol. Earnings (Loss) from Discontinued Ops.                    0.16              (0.18)              0.34
=================================================================================================================

Changes in Accounting Principles
  Edison Mission Energy                                             (0.03)                  --            (0.03)
- -----------------------------------------------------------------------------------------------------------------
EIX Consolidated Changes in Accounting Principles                   (0.03)                  --            (0.03)
=================================================================================================================

Total EIX Consolidated Earnings                                      $2.52               $3.31           $(0.79)
=================================================================================================================





                                                     - more -




                                                                 Year Ended December 31,
Earnings (Loss) (in millions) (Unaudited)                             2003               2002        Change
- -----------------------------------------                       -------------------------------------------------
  Southern California Edison                                           $872               $748              $124
  Edison Mission Energy                                                  28                 82              (54)
  Edison Capital                                                         57                 33                24
  Mission Energy Holding Co.                                           (98)               (94)               (4)
  EIX parent company and other                                         (80)              (114)                34
- -----------------------------------------------------------------------------------------------------------------
Edison International Core Earnings                                      779                655               124
- -----------------------------------------------------------------------------------------------------------------

  SCE implementation of URG decision                                     --                480             (480)
- -----------------------------------------------------------------------------------------------------------------
EIX Consol. Earnings from Continuing Ops.                               779              1,135             (356)
=================================================================================================================

Earnings (Loss) from Discontinued Ops.
  SCE's Fuel Oil Pipeline and Storage Business                           50                 --                50
  EME's Lakeland & FFF Projects                                           1               (57)                58
  Edison Enterprises Companies                                           --                (1)                 1
- -----------------------------------------------------------------------------------------------------------------
EIX Consol. Earnings (Loss) from Discontinued Ops.                       51               (58)               109
=================================================================================================================

Changes in Accounting Principles
  Edison Mission Energy                                                 (9)                 --               (9)
- -----------------------------------------------------------------------------------------------------------------
EIX Consolidated Changes in Accounting Principles                       (9)                 --               (9)
=================================================================================================================

Total EIX Consolidated Earnings                                        $821             $1,077            $(256)
=================================================================================================================


2003 FOURTH QUARTER EARNINGS DETAIL

        For the fourth quarter of 2003, EIX recorded earnings of $197 million, or $0.60 per share compared to a
loss of $24 million or $0.07 per share in the fourth quarter of 2002.  EIX's fourth quarter 2003 earnings from
continuing operations were $194 million, or $0.59 per share, compared to $56 million, or $0.18 per share in
2002.  The improvement in 2003 earnings was primarily due to the resolution of regulatory issues combined with
lower operating and maintenance expenses in 2003 at SCE, improved plant performance at some of EME's foreign
plants, the absence of Edison Capital's 2002 write-off of an airline lease and EME's 2002 loss from discontinued
operations.

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

        SCE's earnings from continuing operations in the fourth quarter of 2003 were $222 million, up $69 million
from the same period last year.  The increase is primarily due to the tax impact from the FERC rate case combined
with lower operating and maintenance expenses, partially offset by PBR rewards and qualifying facilities
incentives received in 2002.

        EME broke even on a continuing operations basis in the fourth quarter of 2003 compared to a loss from
continuing operations of $13 million in 2002.  The improved results are due in part to higher profitability from
the Paiton and First Hydro plants and higher U.S. wholesale energy prices, partially offset by an asset
impairment charge of $32 million related to EME's investment in the Brooklyn Navy Yard project.  The fourth
quarter of 2002 included a gain of $43 million from the settlement of a post-retirement employee benefit
liability; partially offset by a $27 million loss from a settlement agreement that terminated the obligation to
build additional generation in Chicago.  EME's earnings are seasonal with higher earnings expected during the
summer months.

                                                      -more-

        Edison Capital had earnings from continuing operations of $16 million in the fourth quarter of 2003
compared to a loss of $25 million in the fourth quarter of 2002.  The increase in earnings was mainly the result
of the write-off in 2002 of an investment in aircraft leases with United Airlines totaling $34 million, after
tax.

        The loss at MEHC increased due to lower interest income.  The loss for "EIX's parent company and other"
decreased by $16 million primarily due to charges associated with businesses the company exited in 2002.

Earnings (Loss) from Discontinued Operations
- --------------------------------------------

        The loss in the fourth quarter of 2002 from discontinued operations primarily reflects the one-time asset
impairment charge of $77 million, after-tax, in the fourth quarter of 2002, resulting from EME's Lakeland project
being placed into administrative receivership in the U.K.  The results from discontinued operations also include
the settlement of minor items related to the sale of EME's Fiddler's Ferry and Ferrybridge plants and certain
Edison Enterprises subsidiaries in 2001.

                                                                Quarter Ended December 31,
Earnings (Loss) Per Share (Unaudited)                                   2003              2002       Change
- -------------------------------------                           ------------------------------------------------
  Southern California Edison                                            $0.68            $0.47            $0.21
  Edison Mission Energy                                                    --           (0.04)             0.04
  Edison Capital                                                         0.05           (0.08)             0.13
  Mission Energy Holding Co.                                           (0.08)           (0.07)           (0.01)
  EIX parent company and other                                         (0.06)           (0.10)             0.04
- ----------------------------------------------------------------------------------------------------------------
EIX Core Earnings -
EIX Consol. Earnings from Continuing Operations                          0.59             0.18             0.41
- ----------------------------------------------------------------------------------------------------------------

Earnings (Loss) from Discontinued Ops.
  EME's FFF & Lakeland Projects                                          0.01           (0.24)             0.25
  Edison Enterprises                                                       --           (0.01)             0.01
- ----------------------------------------------------------------------------------------------------------------
EIX Consol. Earnings (Loss) from Discontinued Ops.                       0.01           (0.25)             0.26
- ----------------------------------------------------------------------------------------------------------------

Total EIX Consolidated Earnings (Loss)                                  $0.60          $(0.07)            $0.67
================================================================================================================

                                                                Quarter Ended December 31,
Earnings (Loss) (in millions) (Unaudited)                               2003              2002       Change
- -----------------------------------------                       -----------------------------------------------------

  Southern California Edison                                             $222             $153               $69
  Edison Mission Energy                                                    --             (13)                13
  Edison Capital                                                           16             (25)                41
  Mission Energy Holding Co.                                             (25)             (24)               (1)
  EIX parent company and other                                           (19)             (35)                16
- -----------------------------------------------------------------------------------------------------------------
EIX Core Earnings -
EIX Consol. Earnings from Continuing Ops.                                 194               56               138
- -----------------------------------------------------------------------------------------------------------------
=================================================================================================================

Earnings (Loss) from Discontinued Ops.
  EME's FFF & Lakeland Projects                                             3             (78)                81
  Edison Enterprises Companies                                             --              (2)                 2
- -----------------------------------------------------------------------------------------------------------------
EIX Consol. Earnings (Loss) from Discontinued Ops.                          3             (80)                83
=================================================================================================================

Total EIX Consolidated Earnings (Loss)                                   $197            $(24)              $221
=================================================================================================================


                                                      -more-

                                    Reminder: EIX to Hold Conference Call Today

        Today, EIX will hold a conference call to discuss its 2003 financial results at 8:00 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.  Additional financial and statistical information, if any, presented during the
call also will be made available on the Web site.  The domestic call-in number is (800) 356-8584 and the Call ID#
is 9700.

                                                        ###

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

EX-99.2

Edison International Reports 2003 Financial Results - Part II


EDISON INTERNATIONAL
               SUMMARY OF CONSOLIDATED EARNINGS
                          (UNAUDITED)


IN MILLIONS, EXCEPT PER-SHARE AMOUNTS                       QUARTER ENDED DECEMBER 31,           YEAR TO DATE DECEMBER 31,
- -------------------------------------------------------------------------------------------------------------------------
                                                             2003              2002              2003               2002
- -------------------------------------------------------------------------------------------------------------------------
ELECTRIC UTILITY                                          $ 1,859           $ 1,951            $ 8,853           $ 8,705
NONUTILITY POWER GENERATION                                   768               586              3,181             2,750
FINANCIAL SERVICES AND OTHER                                   28               (69)               101                33
- -------------------------------------------------------------------------------------------------------------------------
TOTAL OPERATING REVENUE                                     2,655             2,468             12,135            11,488
- -------------------------------------------------------------------------------------------------------------------------
FUEL                                                          326               296              1,338             1,186
PURCHASED POWER                                               599               401              2,786             2,016
PROVISIONS FOR REGULATORY ADJUSTMENT CLAUSES - NET             (4)              450              1,138             1,502
OTHER OPERATION AND MAINTENANCE                               938               858              3,389             3,156
ASSET IMPAIRMENT                                               53                 -                304                86
DEPRECIATION, DECOMMISSIONING AND AMORTIZATION                358               270              1,184             1,030
PROPERTY AND OTHER TAXES                                       54                35                210               145
NET (GAIN)/LOSS ON SALE OF UTILITY PLANT                        -                 2                 (5)               (5)
- -------------------------------------------------------------------------------------------------------------------------
TOTAL OPERATING EXPENSES                                    2,324             2,312             10,344             9,116
- -------------------------------------------------------------------------------------------------------------------------
OPERATING INCOME                                              331               156              1,791             2,372
INTEREST AND DIVIDEND INCOME                                   13                61                127               287
EQUITY IN INCOME FROM PARTNERSHIPS AND
    UNCONSOLIDATED SUBSIDIARIES - NET                          75                42                353               249
OTHER NONOPERATING INCOME                                      52                64                124                97
INTEREST EXPENSE - NET OF AMOUNTS CAPITALIZED                (319)             (301)            (1,194)           (1,283)
OTHER NONOPERATING DEDUCTIONS                                 (44)              (28)              (116)              (81)
DIVIDENDS ON PREFERRED SECURITIES
    SUBJECT TO MANDATORY REDEMPTION                            (3)              (28)               (87)             (109)
DIVIDENDS ON UTILITY PREFERRED STOCK
    NOT SUBJECT TO MANDATORY REDEMPTION                        (1)               (1)                (6)               (6)
- -------------------------------------------------------------------------------------------------------------------------
INCOME FROM CONTINUING OPERATIONS BEFORE TAX                  104               (35)               992             1,526
INCOME TAX (BENEFIT)                                          (90)              (91)               213               391
- -------------------------------------------------------------------------------------------------------------------------
INCOME FROM CONTINUING OPERATIONS                             194                56                779             1,135
INCOME FROM DISCONTINUED OPERATIONS - NET OF TAX                3               (80)                51               (58)
- -------------------------------------------------------------------------------------------------------------------------
INCOME BEFORE ACCOUNTING CHANGE                               197               (24)               830             1,077
CUMULATIVE EFFECT OF ACCOUNTING CHANGE - NET OF TAX             -                 -                 (9)                -
- -------------------------------------------------------------------------------------------------------------------------
NET INCOME                                                  $ 197             $ (24)             $ 821           $ 1,077
=========================================================================================================================

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

BASIC EARNINGS (LOSS) PER SHARE:
CONTINUING OPERATIONS                                      $ 0.59            $ 0.18             $ 2.39            $ 3.49
DISCONTINUED OPERATIONS                                      0.01             (0.25)              0.16             (0.18)
CUMULATIVE EFFECT OF ACCOUNTING CHANGE                          -                 -              (0.03)                -
                                                      ------------   ---------------   ----------------   ---------------
TOTAL                                                      $ 0.60           $ (0.07)            $ 2.52            $ 3.31
                                                      ============   ===============   ================   ===============

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

DILUTED EARNINGS (LOSS) PER SHARE:
CONTINUING OPERATIONS                                      $ 0.59            $ 0.17             $ 2.37            $ 3.46
DISCONTINUED OPERATIONS                                      0.01             (0.24)              0.16             (0.18)
CUMULATIVE EFFECT OF ACCOUNTING CHANGE                          -                 -              (0.03)                -
                                                      ------------   ---------------   ----------------   ---------------
TOTAL                                                      $ 0.60           $ (0.07)            $ 2.50            $ 3.28
                                                      ============   ===============   ================   ===============


DIVIDENDS DECLARED PER COMMON SHARE                        $ 0.20               $ -             $ 0.20               $ -

EDISON INTERNATIONAL
Financial Overview
December 31, 2003



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

EDISON INTERNATIONAL (Consolidated Totals)
- ------------------------------------------
                                                         Fourth Quarter        Year Ended
                                                         --------------        ----------
                                           2003         2002          2003         2002
                                           ----         ----          ----         ----
Assets                                     $34,615      $32,936       $34,615      $32,936
Common Equity                               $5,383       $4,437        $5,383       $4,437
Revenue                                     $2,655       $2,468       $12,135      $11,488
Earnings (Loss)*                              $197         $(24)         $821       $1,077
Earnings (Loss) Per Share*                   $0.60       $(0.07)        $2.52        $3.31
Book Value Per Share                        $16.52       $13.62        $16.52       $13.62
*includes parent company and discontinued operations



SOUTHERN CALIFORNIA EDISON (Electric Utility)
- ---------------------------------------------
                                                         Fourth Quarter        Year Ended
                                                         --------------        ----------
                                           2003         2002          2003         2002
                                           ----         ----          ----         ----
Assets                                     $18,119      $17,966       $18,119      $17,966
Common Equity                               $4,355       $4,384        $4,355       $4,384
Revenue                                     $1,859       $1,951        $8,853       $8,705
Earnings                                      $222         $153          $922       $1,228
Earnings Per Share                           $0.68        $0.47         $2.83        $3.77


EDISON MISSION ENERGY (Nonutility Power Generation)
- ---------------------------------------------------
                                                         Fourth Quarter        Year Ended
                                                         --------------        ----------
                                           2003         2002          2003         2002
                                           ----         ----          ----         ----
Assets                                     $12,078      $11,092       $12,078      $11,092
Common Equity*                              $1,903       $1,693        $1,903       $1,693
Revenue                                       $769         $586        $3,181       $2,750
Earnings (Loss)                                 $3         $(91)          $20          $25
Earnings (Loss) Per Share                    $0.01       $(0.28)        $0.06        $0.08
*includes discontinued operations in 2002 only


EDISON CAPITAL (Capital and Financial Services Provider)
- --------------------------------------------------------
                                                         Fourth Quarter        Year Ended
                                                         --------------        ----------
                                              2003         2002          2003         2002
                                              ----         ----          ----         ----
Assets                                      $3,418       $3,479        $3,418       $3,479
Common Equity                                 $615         $781          $615         $781
Revenue                                        $23         $(74)          $88           $7
Earnings (Loss)                                $16         $(25)          $57          $33
Earnings (Loss) Per Share                    $0.05       $(0.08)        $0.17        $0.10





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



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

RESIDENTIAL                                           6,708,243           647,822        10.69
AGRICULTURAL                                            257,372            26,989        11.71
COMMERCIAL                                            9,305,441           380,250         4.26
INDUSTRIAL                                            2,691,907          (165,717)       (5.80)
PUBLIC AUTHORITIES                                    1,554,770            21,693         1.41
RAILROADS & RAILWAYS                                     11,821            (3,872)      (24.67)
INTERDEPARTMENTAL                                           132                58        78.38
                                                ----------------------------------
  SALES TO ULTIMATE CONSUMERS                        20,529,686           907,223         4.62

RESALE SALES                                          3,811,714         3,807,324            *
                                                ----------------------------------
                                                ----------------------------------
  TOTAL KWH SALES                                    24,341,400         4,714,547        24.02
                                                ==================================

      *over 200%



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

RESIDENTIAL                                          27,194,330         2,110,761         8.41
AGRICULTURAL                                          1,102,662           (85,482)       (7.19)
COMMERCIAL                                           36,978,411         1,379,111         3.87
INDUSTRIAL                                           10,770,036          (820,107)       (7.08)
PUBLIC AUTHORITIES                                    6,083,677           (54,683)       (0.89)
RAILROADS & RAILWAYS                                     57,949            (3,509)       (5.71)
INTERDEPARTMENTAL                                           436               131        42.95
                                                ----------------------------------
  SALES TO ULTIMATE CONSUMERS                        82,187,501         2,526,222         3.17

RESALE SALES                                         11,638,409        11,606,935            *
                                                ----------------------------------
                                                ----------------------------------
  TOTAL KWH SALES                                    93,825,910        14,133,157        17.73
                                                ==================================

      *over 200%