Cash flow Statement (Quarterly, GAAP in millions $) |
(Mar 31 2025) 3 Months |
(Dec 31 2024) 12 Months |
(Sep 30 2024) 9 Months |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 3 Months |
Income |
-0.34 |
626.03 |
628.55 |
229.28 |
21.17 |
Depreciation & amortization |
250.65 |
956.18 |
711.59 |
465.55 |
226.41 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Special Items
|
- |
- |
- |
- |
- |
Restructuring charges |
- |
- |
- |
- |
- |
Accounting changes |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
-2.77 |
-7.90 |
-34.49 |
-55.50 |
4.37 |
Sale of Assets |
- |
- |
- |
- |
- |
Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal |
- |
-22.99 |
-22.99 |
-22.99 |
-22.99 |
Share-based Compensation |
7.16 |
23.53 |
16.94 |
10.62 |
5.94 |
Risk management & trading |
- |
- |
- |
- |
- |
Regulatory assets |
- |
- |
- |
- |
- |
Discontinued Operation Gain Loss On Disposal Of Discontinued Operation Energy Related Products And Services Business Net Of Tax |
- |
- |
- |
- |
- |
Increase Decrease Deferred Fuel And Purchased Power Amortization |
84.79 |
340.03 |
204.75 |
108.55 |
420.28 |
Public Utilities Allowance For Funds Used During Construction Capitalized Cost Of Equity |
-13.25 |
-28.79 |
-19.20 |
-10.29 |
-40.07 |
Gains Losses On Restructuring Of Debt |
- |
- |
- |
- |
- |
Change In Margin And Collateral Accounts Liabilities |
- |
- |
- |
- |
- |
Change In Margins And Collateral Account Liabilities |
- |
- |
- |
- |
- |
Increase Decrease In Income Taxes Receivable Noncurrent |
- |
- |
- |
- |
- |
Increase Decreasein Income Taxes Receivable Noncurrent |
- |
- |
- |
- |
- |
Capital Expenditures Incurred But Not Yet Paid |
- |
- |
- |
- |
- |
Dividends Payable Current And Noncurrent |
- |
- |
- |
- |
- |
Liabilities Assumed |
- |
- |
- |
- |
- |
Deferred Investment Tax Credit |
- |
- |
- |
- |
- |
Deferred Investment Tax Expense Credit |
- |
- |
- |
- |
73.00 |
Increase Decrease In Contract With Customer Asset |
0.13 |
-10.29 |
-147.17 |
1.07 |
-62.23 |
Increase Decrease In Operating Lease Liability |
2.29 |
94.77 |
-16.87 |
9.55 |
-68.83 |
Income taxes |
57.32 |
-11.89 |
161.46 |
34.72 |
34.72 |
Unrealized Gain (Loss) on Derivatives |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts and Notes Receivable |
93.80 |
-12.36 |
-330.54 |
-57.47 |
85.22 |
Increase (Decrease) in Accounts Payable |
56.01 |
-7.21 |
24.96 |
99.51 |
23.80 |
Increase (Decrease) in Other Accrued Liabilities |
-41.39 |
47.33 |
74.18 |
-11.06 |
-55.34 |
Accrued revenues |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense |
-15.01 |
-50.23 |
-26.06 |
-53.12 |
-32.31 |
Other Working Capital |
-85.84 |
-107.77 |
-76.69 |
-88.95 |
-37.06 |
Other assets & liabilities |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
8.34 |
-300.13 |
-352.30 |
-34.97 |
-15.46 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
401.90 |
1,609.82 |
1,170.33 |
537.14 |
347.35 |
Capital Expenditures |
-622.55 |
-2,249.20 |
-1,717.57 |
-1,051.73 |
-517.76 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term investments liq. |
- |
- |
- |
- |
- |
Short-term investments acq. |
- |
- |
- |
- |
- |
Proceeds from Contribution in Aid of Construction |
51.24 |
311.36 |
235.86 |
144.33 |
69.05 |
Purchases of other investments |
- |
- |
- |
- |
- |
Noncontrolling interest |
- |
- |
- |
- |
- |
Proceeds from Investments |
- |
- |
- |
- |
- |
Purchases of Investments |
- |
- |
- |
- |
- |
Purchases of non-current assets |
- |
- |
- |
- |
- |
Acquisition net of cash acquired |
- |
- |
- |
- |
- |
Investment in affiliate |
- |
- |
- |
- |
- |
Proceeds from Divestiture of Businesses, Net of Cash Divested |
- |
84.32 |
64.32 |
47.78 |
38.68 |
Proceeds from sale of assets |
- |
- |
- |
- |
- |
Notes receivable |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
-4.13 |
-8.41 |
-5.69 |
-3.34 |
-0.94 |
Other Net |
-10.67 |
-71.70 |
-46.25 |
-24.16 |
-13.13 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
-586.12 |
-1,933.63 |
-1,469.32 |
-887.11 |
-424.09 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
1,863.23 |
1,663.23 |
1,663.23 |
- |
Long-term debt - repayments |
- |
-1,225.00 |
-1,025.00 |
-1,025.00 |
- |
Noncontrolling interest |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-6.38 |
341.43 |
-3.80 |
-4.23 |
-4.50 |
Exercise of stock options |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
-21.26 |
-10.63 |
-10.63 |
- |
Discontinued Operations |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-3.84 |
-4.96 |
-4.96 |
-4.95 |
-4.96 |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
3.84 |
4.96 |
4.96 |
4.96 |
4.83 |
Proceeds from Repayments of Shortterm Debt Net |
- |
- |
- |
- |
- |
Proceeds From Repayments Of Short Term Debt Net |
301.75 |
14.00 |
-78.05 |
184.00 |
56.40 |
Dividends paid to minority interests |
- |
- |
- |
- |
- |
Dividends paid |
-104.93 |
-394.66 |
-294.59 |
-196.30 |
-98.08 |
Net Cash flow from Financing Activities |
190.43 |
322.69 |
343.21 |
349.03 |
81.42 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-220.66 |
-639.37 |
-547.24 |
-514.59 |
-170.40 |
Total Cash Flow |
6.21 |
-1.12 |
44.22 |
-0.95 |
4.68 |