XML 21 R9.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Changes in Equity
9 Months Ended
Sep. 30, 2024
Consolidated Statements of Changes in Equity  
Consolidated Statements of Changes in Equity

Note 2.Consolidated Statements of Changes in Equity

The following tables provide Edison International's changes in equity:

Noncontrolling

Equity Attributable to Edison International Shareholders

Interests

Accumulated

Other

Preferred

Common

Comprehensive

Retained

Preference

Total

(in millions, except per share amounts)

    

Stock

Stock

    

Loss

    

Earnings

    

Subtotal

    

Stock

    

Equity

Balance at December 31, 2023

$

1,673

$

6,338

$

(9)

$

7,499

$

15,501

$

2,443

$

17,944

Net income

 

 

 

11

 

11

 

41

 

52

Common stock issued

 

11

 

 

 

11

 

 

11

Common stock dividends declared ($0.78 per share)

 

 

 

(300)

 

(300)

 

 

(300)

Preferred stock dividend declared ($26.875 per share for Series A and $25.00 per share for Series B)

(44)

(44)

(44)

Dividends to noncontrolling interests ($24.418 - $58.854 per share for preference stock)

 

 

 

 

 

(41)

 

(41)

Noncash stock-based compensation

 

12

 

 

 

12

 

 

12

Preferred stock repurchased

(19)

(19)

(19)

Balance at March 31, 2024

$

1,654

$

6,361

$

(9)

$

7,166

$

15,172

$

2,443

$

17,615

Net income

 

 

 

460

 

460

 

49

 

509

Other comprehensive income

 

 

1

 

 

1

 

 

1

Common stock issued

 

86

 

 

 

86

 

 

86

Common stock dividends declared ($0.78 per share)

 

 

 

(301)

 

(301)

 

 

(301)

Dividends to noncontrolling interests ($17.927 - $54.8223 per share for preference stock)

 

 

 

 

 

(43)

 

(43)

Noncash stock-based compensation

 

14

 

 

1

 

15

 

 

15

Preferred stock repurchased

(9)

(9)

(9)

Preference stock issued, net of issuance cost

345

345

Preference stock redeemed

(350)

(350)

Balance at June 30, 2024

$

1,645

$

6,461

$

(8)

$

7,326

$

15,424

$

2,444

$

17,868

Net income

 

 

 

538

 

538

 

39

 

577

Other comprehensive income

2

2

2

Common stock issued

 

64

 

 

 

64

 

 

64

Common stock dividends declared ($0.78 per share)

 

 

 

(302)

 

(302)

 

 

(302)

Preferred stock dividend declared ($26.875 per share for Series A and $25.00 per share for Series B)

(44)

(44)

(44)

Dividends to noncontrolling interests (31.25 - $51.8084 per share for preference stock)

 

 

 

(33)

 

(33)

 

(39)

 

(72)

Noncash stock-based compensation

 

13

 

 

1

 

14

 

 

14

Balance at September 30, 2024

$

1,645

$

6,538

$

(6)

$

7,486

$

15,663

$

2,444

$

18,107

Noncontrolling

Equity Attributable to Edison International Shareholders

Interests

Accumulated

Other

Preferred

Common

Comprehensive

Retained

Preference

Total

(in millions, except per share amounts)

    

Stock

Stock

    

Loss

    

Earnings

    

Subtotal

    

Stock

    

Equity

Balance at December 31, 2022

$

1,978

$

6,200

$

(11)

$

7,454

$

15,621

$

1,901

$

17,522

Net income

 

 

 

 

336

 

336

 

29

 

365

Other comprehensive income

 

 

 

2

 

 

2

 

 

2

Common stock issued

15

15

15

Common stock dividends declared ($0.7375 per share)

 

 

 

 

(282)

 

(282)

 

 

(282)

Preferred stock dividend declared ($26.875 per share for Series A and $25.00 per share for Series B)

(52)

(52)

(52)

Dividends to noncontrolling interests ($22.281 - $35.937 per share for preference stock)

 

 

 

 

 

 

(29)

 

(29)

Noncash stock-based compensation

 

 

8

 

 

 

8

 

 

8

Balance at March 31, 2023

$

1,978

$

6,223

$

(9)

$

7,456

$

15,648

$

1,901

$

17,549

Net income

 

 

 

380

 

380

 

29

 

409

Other comprehensive income

 

 

1

 

 

1

 

 

1

Common stock issued

 

35

 

 

35

35

Common stock dividends declared ($0.7375 per share)

 

 

 

(283)

 

(283)

 

 

(283)

Dividends to noncontrolling interests ($24.273 - $35.937 per share for preference stock)

 

 

 

 

 

(29)

 

(29)

Noncash stock-based compensation

 

 

12

 

 

 

12

 

 

12

Balance at June 30, 2023

$

1,978

$

6,270

$

(8)

$

7,553

$

15,793

$

1,901

$

17,694

Net income

 

 

 

 

182

 

182

 

30

 

212

Common stock issued

 

19

 

 

 

19

 

 

19

Common stock dividends declared ($0.7375 per share)

 

 

 

 

(283)

 

(283)

 

 

(283)

Preferred stock dividend declared ($26.875 per share for Series A and $25.00 per share for Series B)

(53)

(53)

(53)

Dividends to noncontrolling interests ($25.1276 - $35.937 per share for preference stock)

 

 

 

 

 

 

(30)

 

(30)

Noncash stock-based compensation and other

 

 

12

 

 

 

12

 

 

12

Balance at September 30, 2023

$

1,978

$

6,301

$

(8)

$

7,399

$

15,670

$

1,901

$

17,571

The following tables provide SCE's changes in equity:

Accumulated

Additional

Other

Preference

Common

Paid-in

Comprehensive

Retained

Total

(in millions, except per share amounts)

    

Stock

    

Stock

    

Capital

    

Loss

    

Earnings

    

Equity

Balance at December 31, 2023

$

2,495

$

2,168

$

8,446

$

(12)

$

8,307

$

21,404

Net income

 

 

 

 

 

106

 

106

Other comprehensive income

1

1

Dividends declared on common stock ($0.8278 per share)

 

 

 

 

 

(360)

 

(360)

Dividends declared on preference stock ($24.418 - $58.854 per share)

 

 

 

 

 

(41)

 

(41)

Stock-based compensation

 

 

 

(20)

 

 

 

(20)

Noncash stock-based compensation

 

 

 

7

 

 

 

7

Balance at March 31, 2024

$

2,495

$

2,168

$

8,433

$

(11)

$

8,012

$

21,097

Net income

 

 

 

 

 

572

 

572

Dividends declared on common stock (0.8278 per share)

 

 

 

 

 

(360)

 

(360)

Dividends declared on preference stock ($17.927 - $54.8223 per share)

 

 

 

 

 

(43)

 

(43)

Stock-based compensation

(6)

(6)

Noncash stock-based compensation

 

 

 

7

 

 

 

7

Preference stock issued

350

(5)

345

Preference stock redeemed

(350)

6

(6)

(350)

Balance at June 30, 2024

$

2,495

$

2,168

$

8,435

$

(11)

$

8,175

$

21,262

Net income

 

 

 

 

 

641

 

641

Other comprehensive income

1

1

Dividends declared on common stock ($0.8278 per share)

 

 

 

 

 

(360)

 

(360)

Dividends declared on preference stock ($31.25 - $51.8084 per share)

 

 

 

 

 

(72)

 

(72)

Stock-based compensation

 

 

 

(7)

 

 

 

(7)

Noncash stock-based compensation

 

 

 

8

 

 

1

 

9

Balance at September 30, 2024

$

2,495

$

2,168

$

8,436

$

(10)

$

8,385

$

21,474

Accumulated

Additional

Other

Preference

Common

Paid-in

Comprehensive

Retained

Total

(in millions, except per share amounts)

    

Stock

    

Stock

    

Capital

    

Loss

    

Earnings

    

Equity

Balance at December 31, 2022

$

1,945

$

2,168

$

8,441

$

(8)

$

8,243

$

20,789

Net income

 

 

 

 

 

399

 

399

Dividends declared on common stock ($0.8048 per share)

 

 

 

 

 

(350)

 

(350)

Dividends declared on preference stock ($22.281 - $35.937 per share)

 

 

 

 

 

(29)

 

(29)

Stock-based compensation

 

 

 

(8)

 

 

 

(8)

Noncash stock-based compensation

 

 

 

5

 

 

1

 

6

Balance at March 31, 2023

$

1,945

$

2,168

$

8,438

$

(8)

$

8,264

$

20,807

Net income

 

 

 

 

 

449

 

449

Dividends declared on common stock ($0.8048 per share)

 

 

 

 

 

(350)

(350)

Dividends declared on preference stock ($24.273 - $35.937 per share)

 

 

 

 

 

(29)

 

(29)

Stock-based compensation

(3)

 

(3)

Noncash stock-based compensation

 

 

 

7

 

 

 

7

Balance at June 30, 2023

$

1,945

$

2,168

$

8,442

$

(8)

$

8,334

$

20,881

Net income

 

 

 

 

 

269

 

269

Dividends declared on common stock ($0.8048 per share)

 

 

 

 

 

(350)

 

(350)

Dividends declared on preference stock ($25.1276 - $35.937 per share for preference stock)

 

 

 

 

 

(30)

 

(30)

Stock-based compensation

(1)

(1)

Noncash stock-based compensation and other

 

 

 

6

 

 

 

6

Balance at September 30, 2023

$

1,945

$

2,168

$

8,447

$

(8)

$

8,223

$

20,775