Cash flow Statement (Quarterly, GAAP
in millions $) |
(Mar 31 2023) 3 Months |
(Dec 31 2022) 12 Months |
(Sep 30 2022) 9 Months |
(Jun 30 2022) 6 Months |
(Mar 31 2022) 3 Months |
Income |
1.01 |
500.83 |
520.51 |
189.88 |
21.26 |
Depreciation & amortization |
208.77 |
817.81 |
612.96 |
405.13 |
203.64 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Special Items
|
- |
- |
- |
- |
- |
Restructuring charges |
- |
- |
- |
- |
- |
Accounting changes |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
-14.39 |
-83.47 |
-72.62 |
-34.32 |
-11.89 |
Sale of Assets |
- |
- |
- |
- |
- |
Income from affiliates |
- |
- |
- |
- |
- |
Share-based Compensation |
3.64 |
15.94 |
12.82 |
7.87 |
5.34 |
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 |
80.90 |
171.61 |
96.84 |
39.44 |
25.20 |
Public Utilities Allowance For Funds Used During Construction Capitalized Cost Of Equity |
-15.06 |
-30.97 |
-21.83 |
-9.75 |
-30.55 |
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 |
- |
- |
- |
- |
-8.33 |
Deferred Investment Tax Expense Credit |
3.75 |
-7.15 |
-2.54 |
-0.32 |
-58.33 |
Increase Decrease In Contract With Customer Asset |
21.49 |
-87.04 |
-100.54 |
1.22 |
- |
Increase Decrease In Operating Lease Liability |
51.13 |
-98.34 |
-27.62 |
0.95 |
- |
Income taxes |
44.89 |
39.00 |
160.48 |
35.45 |
57.68 |
Unrealized Gain (Loss) on Derivatives |
0.79 |
0.78 |
- |
- |
- |
Accounts Receivable |
5.22 |
-70.44 |
-205.67 |
-23.63 |
66.69 |
Increase (Decrease) in Accounts Payable |
-69.58 |
90.08 |
137.43 |
104.85 |
-13.87 |
Increase (Decrease) in Other Accrued Liabilities |
-84.24 |
-6.06 |
12.58 |
-7.32 |
-40.21 |
Accrued revenues |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
-8.10 |
76.09 |
63.10 |
45.63 |
21.95 |
Other Working Capital |
80.61 |
345.50 |
-27.39 |
-10.61 |
4.27 |
Other assets & liabilities |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-99.23 |
-632.34 |
-130.40 |
-68.95 |
-5.79 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
211.61 |
1,241.44 |
1,031.91 |
588.29 |
340.61 |
Capital Expenditures |
-445.17 |
-1,707.49 |
-1,276.86 |
-843.22 |
-391.58 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term investments liq. |
- |
- |
- |
- |
- |
Short-term investments acq. |
- |
- |
- |
- |
- |
Proceeds from Contribution in Aid of Construction |
25.17 |
137.44 |
103.37 |
68.88 |
28.26 |
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 |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Proceeds from sale of assets |
- |
- |
- |
- |
- |
Notes receivable |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
-19.94 |
-15.61 |
-11.06 |
-9.17 |
-6.54 |
Other Net |
-13.29 |
-32.38 |
-37.34 |
-10.74 |
-4.48 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-453.24 |
-1,618.05 |
-1,221.90 |
-794.25 |
-374.34 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
185.14 |
875.54 |
455.63 |
325.80 |
312.05 |
Long-term debt - repayments |
- |
-150.00 |
-150.00 |
-150.00 |
-150.00 |
Noncontrolling interest |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-2.14 |
-2.65 |
0.06 |
-0.45 |
-1.01 |
Exercise of stock options |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
-21.26 |
-10.63 |
-10.63 |
- |
Discontinued Operations |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-4.83 |
-9.97 |
-9.97 |
-9.97 |
-9.97 |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
4.83 |
9.97 |
9.97 |
9.97 |
59.97 |
Proceeds from Repayments of Shortterm Debt Net |
- |
- |
- |
- |
-25.00 |
Proceeds From Repayments Of Short Term Debt Net |
156.83 |
174.82 |
249.00 |
-29.05 |
- |
Dividends paid to minority interests |
- |
- |
- |
- |
- |
Dividends paid |
-96.08 |
-378.88 |
-282.84 |
-188.54 |
-94.27 |
Net Cash flow from
Financing Activities |
243.75 |
371.47 |
187.04 |
225.18 |
37.73 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-233.57 |
-466.05 |
-244.95 |
-254.93 |
-50.98 |
Total Cash Flow |
2.12 |
-5.14 |
-2.94 |
19.22 |
4.00 |
Cash & cash equiv. at beg.
of the Year |
- |
- |
- |
- |
- |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
- |
- |
- |
- |
- |