|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Regulatory disallowances | |||||
| Depreciation and amortization | |||||
| Deferred income taxes and investment tax credits | |||||
| Gain on sale of assets | |||||
| Equity earnings | |||||
| Foreign currency transaction (gains) losses, net | |||||
| Share-based compensation expense | |||||
| Fixed-price contracts and other derivatives | |||||
| Bad debt expense | |||||
| Other | |||||
| Net change in working capital components: | |||||
| Accounts receivable | |||||
| Due to/from unconsolidated affiliates, net | |||||
| Income taxes receivable/payable, net | |||||
| Inventories | |||||
| Other current assets | |||||
| Accounts payable | |||||
| Regulatory balancing accounts, net | |||||
| Reserve for Aliso Canyon costs | |||||
| Other current liabilities | |||||
| Insurance receivable for Aliso Canyon costs | |||||
| Distributions from investments | |||||
| Changes in other noncurrent assets and liabilities, net | |||||
| Net cash provided by operating activities | |||||
| Net cash used in investing activities | |||||
| Expenditures for property, plant and equipment | |||||
| Expenditures for investments | |||||
| Proceeds from sale of assets | |||||
| Return on investments | |||||
| Purchases of nuclear decommissioning and other trust assets | |||||
| Proceeds from sales of nuclear decommissioning and other trust assets | |||||
| Advances to unconsolidated affiliates | |||||
| Repayments of advances to unconsolidated affiliates | |||||
| Disbursement for note receivable | |||||
| Other | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Common dividends paid | |||||
| Preferred dividends paid | |||||
| Redemption of preferred stock | |||||
| Repurchases of common stock | |||||
| Issuances of debt (maturities greater than 90 days) | |||||
| Payments on debt (maturities greater than 90 days) and finance leases | |||||
| Increase (decrease) in short-term debt, net | |||||
| Advances from unconsolidated affiliates | |||||
| Contributions from contingently redeemable noncontrolling interest, net of transaction costs | |||||
| Proceeds from investor equity subscription | |||||
| Proceeds from sales of noncontrolling interests, net | |||||
| Contributions from noncontrolling interests | |||||
| Purchases of noncontrolling interests | |||||
| Distributions to noncontrolling interests | |||||
| Termination of interest rate and settlement of cross-currency swaps | |||||
| Other | |||||
| Net cash (used in) provided by financing activities | |||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | |||||
| (Decrease) increase in cash, cash equivalents and restricted cash | |||||
| Cash, cash equivalents and restricted cash, January 1 | |||||
| Cash, cash equivalents and restricted cash, December 31 | |||||
| SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES | |||||
| Interest payments, net of amounts capitalized | |||||
| Income tax payments, net of refunds | |||||
| Cash Flow, Noncash Investing and Financing Activities Disclosure | |||||
| Increase in Cameron LNG JV investment for guarantee | |||||
| Accrued interest receivable capitalized to note receivable | |||||
| Repayments of advances from unconsolidated affiliate in lieu of distributions | |||||
| Accrued capital expenditures for PP&E | |||||
| Capital expenditures reclassified from other assets to PP&E | |||||
| Increase in ARO capitalized to PP&E | |||||
| Issuance of common stock in exchange for NCI and related AOCI | |||||
| Conversion of mandatory convertible preferred stock | |||||
| Increase in finance lease obligations capitalized to PP&E | |||||
| Derecognized PP&E for net investment in sales-type lease | |||||
| Amortized debt issuance costs capitalized to PP&E | |||||
| Unamortized debt issuance costs reclassified from noncurrent assets to long-term debt | |||||
| Accrued interest payable capitalized to due to unconsolidated affiliate | |||||
| Change in equity related to allocation of interests, net of tax | |||||
| Preferred deemed dividends | |||||
| Dividends declared but not paid | |||||
| Preferred stock | |||||
| Common Stock | |||||
| Common dividends issued in stock | |||||
| Net exercise of stock options | |||||
| Contributions from NCI | |||||
Loading...