Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 174,891,000 | 186,429,000 | 485,576,000 | 351,858,000 | 134,016,000 | 165,564,000 | 432,023,000 | 311,292,000 | 118,524,000 | 137,807,000 | 357,671,000 | 271,860,000 | 71,643,000 | 128,547,000 | 324,999,000 | 249,209,000 | 48,720,000 | 102,411,000 | 296,754,000 | 217,678,000 | 65,333,000 | 117,791,000 | 239,646,000 | 178,673,000 | 58,406,000 | 80,466,000 | 214,888,000 | 157,646,000 | 71,193,000 | 178,992,000 | 314,132,000 | 35,853,000 | 70,808,000 | 164,728,000 | 125,032,000 | 34,240,000 | 71,193,000 | 141,810,000 | 102,861,000 | 23,515,000 | 56,281,000 | 137,684,000 | 97,595,000 | 23,713,000 | 45,721,000 | 133,367,000 | 87,016,000 | 7,536,000 | 1,961,000 | -566,000 | 132,209,000 | 73,997,000 | 1,537,000 | -3,154,000 | 114,126,000 | 93,330,000 | -15,952,000 | 1,964,000 | 129,003,000 | 75,963,000 | 1,582,000 | -6,588,000 | 111,534,000 | 73,803,000 | -5,914,000 | -13,360,000 | 106,505,000 | 81,261,000 | 6,059,000 | -18,145,000 | 88,796,000 | 71,027,000 | -16,802,000 | 4,486,000 | 88,502,000 | 59,599,000 | -6,384,000 | 4,765,000 | 58,305,000 | 29,541,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 77,143,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 53,997,000 | 43,644,000 | 99,858,000 | 71,107,000 | 34,049,000 | 28,560,000 | 65,990,000 | 44,108,000 | 32,808,000 | 16,347,000 | 29,367,000 | 29,693,000 | 12,752,000 | 777,000 | 28,309,000 | 11,813,000 | 11,160,000 | 15,470,000 | 64,138,000 | 64,587,000 | 17,326,000 | 27,332,000 | 63,938,000 | 46,726,000 | 11,784,000 | 23,335,000 | 56,546,000 | 40,339,000 | 23,829,000 | 62,874,000 | 53,149,000 | 38,927,000 | 39,599,000 | 81,416,000 | 67,241,000 | 22,514,000 | 38,586,000 | 73,157,000 | 59,299,000 | 28,259,000 | 33,335,000 | 75,874,000 | 55,418,000 | 39,495,000 | 30,747,000 | 72,583,000 | 47,127,000 | 10,971,000 | 1,865,000 | 186,000 | 71,879,000 | 43,423,000 | 10,406,000 | 142,228,000 | 31,265,000 | 12,832,000 | 67,101,000 | -35,234,000 | 70,717,000 | 27,175,000 | 20,076,000 | 5,587,000 | 60,299,000 | 11,978,000 | 24,855,000 | -35,489,000 | 58,886,000 | 13,869,000 | 50,018,000 | -22,039,000 | 19,347,000 | |||||||||
stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity component of afudc | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 60,405,000 | -16,711,000 | -13,412,000 | -19,279,000 | 40,964,000 | -11,395,000 | -11,184,000 | -16,839,000 | 37,769,000 | -10,864,000 | -9,988,000 | -17,508,000 | 19,206,000 | -3,129,000 | -123,000 | -12,689,000 | 3,353,000 | 1,316,000 | 2,038,000 | -2,976,000 | 2,476,000 | -1,209,000 | 7,760,000 | -616,000 | -8,480,000 | 4,315,000 | -897,000 | 6,231,000 | 5,755,000 | 5,337,000 | 6,915,000 | -14,795,000 | 4,501,000 | 5,549,000 | 4,842,000 | -18,748,000 | 9,412,000 | 5,948,000 | 4,407,000 | -18,996,000 | 7,814,000 | 5,443,000 | 4,889,000 | -22,015,000 | 10,841,000 | 5,518,000 | 5,228,000 | -17,347,000 | -16,888,000 | 5,672,000 | 5,543,000 | 4,712,000 | -19,670,000 | 6,666,000 | 7,377,000 | 4,382,000 | -24,186,000 | 9,375,000 | 5,951,000 | 7,683,000 | -18,259,000 | 5,914,000 | 2,447,000 | 4,406,000 | -19,475,000 | 8,487,000 | 4,754,000 | 4,718,000 | 6,417,000 | 4,476,000 | 8,708,000 | -1,121,000 | -483,000 | 309,000 | -906,000 | -1,051,000 | -476,000 | |||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in gas stored underground | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in winter storm uri current regulatory asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred charges and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable and accrued liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred credits and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 348,124,000 | 496,373,000 | 922,937,000 | 282,022,000 | 330,682,000 | 411,191,000 | 746,593,000 | 245,280,000 | 238,235,000 | 328,792,000 | 2,703,816,000 | 188,900,000 | 48,268,000 | 288,832,000 | 578,660,000 | 61,824,000 | 74,216,000 | 243,779,000 | -1,559,315,000 | 157,069,000 | 142,513,000 | 261,711,000 | 461,330,000 | 172,445,000 | 159,841,000 | 248,099,000 | 396,145,000 | 164,684,000 | 283,929,000 | 578,129,000 | 173,238,000 | 121,529,000 | 193,558,000 | 435,040,000 | 116,963,000 | 170,392,000 | 168,822,000 | 385,283,000 | 70,493,000 | 118,937,000 | 176,734,000 | 513,433,000 | 27,415,000 | 109,776,000 | 139,229,000 | 456,681,000 | 34,300,000 | 103,552,000 | 63,282,000 | 81,091,000 | 392,647,000 | 45,824,000 | 131,912,000 | 111,106,000 | 388,302,000 | 95,156,000 | 94,639,000 | 209,972,000 | 463,907,000 | 150,715,000 | -46,448,000 | -61,811,000 | 417,755,000 | 61,437,000 | -5,575,000 | 40,743,000 | 346,958,000 | 164,969,000 | 88,006,000 | 75,052,000 | ||||||||||
cash flows used in investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -963,612,000 | -866,930,000 | -839,666,000 | -891,191,000 | -807,987,000 | -713,611,000 | -645,876,000 | -769,650,000 | -722,487,000 | -668,137,000 | -619,689,000 | -795,660,000 | -718,381,000 | -536,010,000 | -505,849,000 | -684,180,000 | -611,580,000 | -512,232,000 | -388,919,000 | -456,809,000 | -530,003,000 | -410,936,000 | -465,551,000 | -529,186,000 | -494,278,000 | -421,613,000 | -361,182,000 | -416,404,000 | -394,494,000 | -310,740,000 | -383,238,000 | -324,941,000 | -252,763,000 | -261,423,000 | -297,962,000 | -290,942,000 | -257,775,000 | -246,559,000 | -291,674,000 | -307,649,000 | -225,839,000 | -180,331,000 | -261,313,000 | -282,651,000 | -193,591,000 | -178,442,000 | -180,567,000 | -262,560,000 | -232,682,000 | -143,620,000 | -123,501,000 | -123,162,000 | -180,287,000 | -129,720,000 | -117,190,000 | -115,439,000 | -167,168,000 | -120,996,000 | -113,963,000 | -107,367,000 | -159,395,000 | -114,156,000 | -104,567,000 | -94,155,000 | -129,412,000 | -86,986,000 | -102,633,000 | -109,461,000 | -110,765,000 | -102,465,000 | -106,332,000 | -89,385,000 | -70,265,000 | -67,201,000 | -60,777,000 | -45,779,000 | -38,258,000 | -45,471,000 | ||
free cash flows | -615,488,000 | -370,557,000 | 83,271,000 | -609,169,000 | -477,305,000 | -302,420,000 | 100,717,000 | -524,370,000 | -484,252,000 | -339,345,000 | 2,084,127,000 | -606,760,000 | -670,113,000 | -247,178,000 | 72,811,000 | -622,356,000 | -537,364,000 | -268,453,000 | -1,948,234,000 | -299,740,000 | -387,490,000 | -149,225,000 | -4,221,000 | -356,741,000 | -334,437,000 | -173,514,000 | 34,963,000 | -251,720,000 | -110,565,000 | 267,389,000 | -210,000,000 | -203,412,000 | -59,205,000 | 173,617,000 | -180,999,000 | -120,550,000 | -88,953,000 | 138,724,000 | -221,181,000 | -188,712,000 | -49,105,000 | 333,102,000 | -233,898,000 | -172,875,000 | -54,362,000 | 278,239,000 | -146,267,000 | -159,008,000 | -169,400,000 | -62,529,000 | 269,146,000 | -77,338,000 | -48,375,000 | -18,614,000 | 271,112,000 | -20,283,000 | -72,529,000 | 88,976,000 | 349,944,000 | 43,348,000 | -205,843,000 | -175,967,000 | 313,188,000 | -32,718,000 | -134,987,000 | 77,983,000 | -14,627,000 | -34,409,000 | ||||||||||||
purchases of debt and equity securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of debt and equity securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of debt securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -967,616,000 | -876,128,000 | -828,597,000 | -888,941,000 | -803,675,000 | -709,830,000 | -644,889,000 | -764,375,000 | -717,961,000 | -666,929,000 | -617,879,000 | -792,511,000 | -715,389,000 | -532,600,000 | -502,221,000 | -679,748,000 | -611,338,000 | -506,254,000 | -392,471,000 | -453,592,000 | -525,251,000 | -409,030,000 | -463,002,000 | -528,235,000 | -488,259,000 | -426,980,000 | -353,128,000 | -415,293,000 | -399,080,000 | -306,772,000 | -381,372,000 | -308,951,000 | -230,685,000 | -124,533,000 | -392,137,000 | -285,351,000 | -258,036,000 | -245,700,000 | -290,645,000 | -306,153,000 | -225,612,000 | -180,938,000 | -262,052,000 | -284,356,000 | -189,307,000 | -177,479,000 | -186,434,000 | -264,325,000 | -233,730,000 | -145,458,000 | -124,666,000 | -123,532,000 | -179,915,000 | -129,212,000 | -116,263,000 | -117,312,000 | -168,781,000 | -123,165,000 | -116,678,000 | -108,577,000 | -165,828,000 | -115,327,000 | -105,825,000 | -96,029,000 | -129,981,000 | -96,349,000 | -88,231,000 | -88,310,000 | -103,589,000 | -111,430,000 | ||||||||||
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in short-term debt | -110,929,000 | 189,172,000 | -412,034,000 | -270,140,000 | 110,936,000 | 159,345,000 | 43,537,000 | -136,307,000 | 305,309,000 | 205,950,000 | 26,991,000 | -328,735,000 | 350,574,000 | 320,783,000 | 112,628,000 | 111,335,000 | 5,312,000 | 50,690,000 | 169,174,000 | 0 | -154,471,000 | -227,945,000 | 85,329,000 | 34,772,000 | -211,744,000 | 329,250,000 | 28,797,000 | 73,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt, net of premium/discount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of securitized long-term debt by aek | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from equity offering | 261,943,000 | 145,989,000 | 0 | 244,676,000 | 216,002,000 | 266,255,000 | 100,000,000 | -958,000 | 259,005,000 | 100,372,000 | 99,646,000 | -649,000 | 494,734,000 | 0 | -7,000 | 395,099,000 | 0 | 49,355,000 | 0 | 49,400,000 | -86,000 | 0 | 0 | 0 | 0 | -348,000 | 192,261,000 | -430,000 | 0 | 0 | 382,014,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock through stock purchase and employee retirement plans | 3,745,000 | 3,644,000 | 3,841,000 | 4,047,000 | 3,694,000 | 3,619,000 | 4,025,000 | 3,746,000 | 3,735,000 | 3,750,000 | 4,131,000 | 3,779,000 | 3,733,000 | 3,660,000 | 4,092,000 | 3,918,000 | 3,720,000 | 3,830,000 | 4,284,000 | 4,007,000 | 5,423,000 | 5,804,000 | 4,054,000 | 4,267,000 | 5,195,000 | 3,784,000 | 6,103,000 | 4,241,000 | 3,948,000 | 6,242,000 | 5,660,000 | 3,850,000 | 5,689,000 | 7,986,000 | 8,998,000 | 7,778,000 | ||||||||||||||||||||||||||||||||||||||||||||
settlement of interest rate swaps | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of term loan | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | 0 | 0 | 0 | 0 | -125,000,000 | 0 | 0 | 0 | 0 | 0 | -500,000,000 | 0 | -65,000 | -350,000,000 | -66,000 | -10,000,000 | -65,000 | 0 | -66,000 | -406,662,000 | -347,000 | -278,000 | -339,000 | -7,692,000 | -512,000 | -1,741,000 | -300,500,000 | -479,000 | -489,000 | -1,717,000 | -646,000 | -456,000 | -467,000 | -1,695,000 | -624,000 | -98,952,000 | -476,000 | -3,373,000 | -634,000 | -3,533,000 | -183,000 | -5,363,000 | ||||||||||||||||||||||||||||||||||||||
repayment of securitized long-term debt by aek | -4,024,000 | 0 | -4,184,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -141,449,000 | -138,443,000 | -138,416,000 | -135,453,000 | -126,231,000 | -125,154,000 | -121,667,000 | -119,898,000 | -111,271,000 | -108,349,000 | -106,173,000 | -104,552,000 | -96,658,000 | -95,312,000 | -93,533,000 | -90,411,000 | -82,644,000 | -81,912,000 | -80,325,000 | -79,023,000 | -71,770,000 | -70,597,000 | -70,520,000 | -69,557,000 | -63,735,000 | -61,654,000 | -61,606,000 | -58,722,000 | -54,116,000 | -54,054,000 | -51,837,000 | -48,856,000 | -47,761,000 | -47,574,000 | -47,740,000 | -44,763,000 | -43,554,000 | -43,173,000 | -43,636,000 | -43,373,000 | -38,571,000 | -38,482,000 | -39,592,000 | -37,442,000 | -37,426,000 | -37,396,000 | -33,984,000 | -32,055,000 | -30,972,000 | -30,972,000 | -31,065,000 | -31,002,000 | -30,374,000 | -31,363,000 | -31,316,000 | -31,234,000 | -30,551,000 | -30,463,000 | -30,281,000 | -30,165,000 | -29,467,000 | -29,390,000 | -29,253,000 | -29,178,000 | -28,546,000 | -28,478,000 | -28,379,000 | -26,261,000 | -25,716,000 | -25,626,000 | -25,504,000 | -25,429,000 | -24,930,000 | -24,837,000 | -24,690,000 | -24,521,000 | -19,121,000 | -15,999,000 | -15,872,000 | -15,744,000 |
debt issuance costs | -244,000 | -4,153,000 | 0 | -5,987,000 | -697,000 | -2,227,000 | 0 | -8,920,000 | 0 | 0 | 0 | -7,864,000 | 0 | 0 | -1,810,000 | -6,386,000 | 0 | -133,000 | -9,093,000 | -5,062,000 | 0 | 0 | 0 | -7,738,000 | 0 | -27,000 | -4,795,000 | -6,432,000 | -112,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
securitized debt issuance costs | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 109,694,000 | 548,236,000 | -138,626,000 | 887,469,000 | 102,587,000 | 714,132,000 | -123,380,000 | 785,292,000 | 440,861,000 | 301,075,000 | -2,162,359,000 | 723,654,000 | 390,600,000 | -10,652,000 | 242,051,000 | 765,206,000 | 129,224,000 | -78,215,000 | 2,359,498,000 | 733,314,000 | 195,482,000 | 35,284,000 | 132,499,000 | 520,512,000 | 306,805,000 | 116,691,000 | -152,861,000 | 455,035,000 | 65,007,000 | -255,033,000 | 236,475,000 | 144,054,000 | 61,501,000 | -309,728,000 | 272,264,000 | 96,287,000 | 107,502,000 | -170,568,000 | 270,402,000 | 172,716,000 | -3,494,000 | -360,802,000 | 316,211,000 | 165,417,000 | -35,241,000 | -337,025,000 | 280,498,000 | 194,993,000 | 184,438,000 | 28,550,000 | -244,627,000 | 75,648,000 | -428,000 | -32,664,000 | -215,715,000 | 85,782,000 | 59,610,000 | -443,157,000 | 65,057,000 | -19,056,000 | 212,492,000 | 84,003,000 | -224,168,000 | 25,741,000 | -154,102,000 | 229,709,000 | -176,853,000 | -58,068,000 | 64,549,000 | 14,328,000 | ||||||||||
net increase in cash and cash equivalents and restricted cash and cash equivalents | -509,798,000 | 168,481,000 | -44,286,000 | 280,550,000 | -370,406,000 | 415,493,000 | -21,676,000 | 266,197,000 | -38,865,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization expense | 185,786,000 | 182,750,000 | 180,533,000 | 166,827,000 | 165,087,000 | 164,608,000 | 150,726,000 | 148,317,000 | 146,020,000 | 134,231,000 | 133,374,000 | 127,856,000 | 119,348,000 | 118,636,000 | 115,285,000 | 107,104,000 | 105,916,000 | 105,062,000 | 97,700,000 | 96,772,000 | 96,065,000 | 90,671,000 | 89,381,000 | 88,374,000 | 80,023,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net assets / liabilities from risk management activities | -2,811,000 | -1,046,000 | 1,891,000 | 609,000 | -3,906,000 | 5,589,000 | -63,000 | -1,700,000 | 218,000 | -2,995,000 | 4,662,000 | -8,834,000 | 1,855,000 | -1,138,000 | -816,000 | -15,000 | -2,833,000 | 4,143,000 | -1,643,000 | 2,125,000 | -2,458,000 | 100,000 | -1,218,000 | 2,030,000 | -1,096,000 | 22,788,000 | 3,969,000 | -17,885,000 | 17,023,000 | -7,495,000 | 15,955,000 | -8,263,000 | -20,828,000 | 2,322,000 | 6,313,000 | -5,477,000 | 5,304,000 | -22,793,000 | -2,996,000 | 49,751,000 | -11,586,000 | -38,215,000 | 85,397,000 | -34,857,000 | ||||||||||||||||||||||||||||||||||||
net change in other operating assets and liabilities | 100,036,000 | 169,211,000 | -304,088,000 | 61,026,000 | 98,583,000 | -263,478,000 | 34,839,000 | 158,260,000 | -241,383,000 | 31,401,000 | 87,439,000 | -305,531,000 | -1,619,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt and equity securities activities | -3,058,000 | 1,200,000 | -490,000 | -691,000 | -932,000 | -78,000 | -2,742,000 | -2,088,000 | -2,472,000 | -164,000 | 1,384,000 | 2,374,000 | 3,143,000 | -6,017,000 | 511,000 | 439,000 | 471,000 | -1,602,000 | -4,818,000 | 1,740,000 | -963,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in short-term debt | 0 | 0 | -241,933,000 | 0 | 0 | -184,967,000 | -199,923,000 | 199,923,000 | -464,915,000 | 74,942,000 | 0 | -575,780,000 | 115,175,000 | 2,410,000 | -3,188,000 | -112,000 | -12,981,000 | 114,861,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from equity issuances | 189,113,000 | 0 | 379,490,000 | 495,965,000 | 0 | 254,022,000 | 311,947,000 | 139,683,000 | 220,000,000 | 81,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 498,075,000 | 0 | 645,372,000 | 341,929,000 | 0 | 898,275,000 | 0 | 0 | 797,258,000 | 0 | 202,660,000 | 596,142,000 | 0 | 2,199,956,000 | 597,390,000 | 200,000,000 | 0 | 799,450,000 | 0 | 448,227,000 | 596,994,000 | 759,911,000 | 0 | 125,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash and cash equivalents at beginning of period | 0 | 0 | 308,856,000 | 0 | 0 | 19,248,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash and cash equivalents at end of period | 168,481,000 | -44,286,000 | 589,406,000 | 415,493,000 | -21,676,000 | 285,445,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in winter storm uri current regulatory asset | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of securitized debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in winter storm uri current regulatory asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in winter storm uri long-term regulatory asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -76,422,000 | 120,043,000 | -276,521,000 | -254,420,000 | 318,490,000 | 147,282,000 | -407,898,000 | -340,690,000 | 407,712,000 | 436,791,000 | -187,256,000 | -112,035,000 | 130,827,000 | 164,722,000 | -21,613,000 | -62,190,000 | -109,844,000 | 204,426,000 | -50,144,000 | 16,324,000 | 28,341,000 | -43,368,000 | 24,374,000 | 779,000 | -2,910,000 | -18,672,000 | 18,288,000 | -30,985,000 | 50,250,000 | -14,500,000 | -52,372,000 | -28,307,000 | 81,574,000 | -57,823,000 | 128,364,000 | 13,990,000 | -35,817,000 | 23,354,000 | -2,060,000 | -48,431,000 | -50,770,000 | 56,324,000 | 63,626,000 | -14,532,000 | -356,350,000 | 412,286,000 | 23,082,000 | 216,000 | -93,135,000 | 87,762,000 | -8,851,000 | -289,658,000 | 174,103,000 | 81,874,000 | 18,591,000 | -552,000 | 9,335,000 | 16,479,000 | -223,489,000 | 221,964,000 | -176,770,000 | 75,037,000 | 11,912,000 | 73,273,000 | 26,027,000 | |||||||||||||||
cash and cash equivalents at beginning of period | 0 | 51,554,000 | 0 | 0 | 116,723,000 | 0 | 0 | 20,808,000 | 0 | 0 | 24,550,000 | 0 | 0 | 13,771,000 | 0 | 0 | 26,409,000 | 0 | 0 | 47,534,000 | 0 | 0 | 28,653,000 | 0 | 0 | 42,258,000 | 0 | 0 | 66,199,000 | 0 | 0 | 131,952,000 | 0 | 0 | 111,203,000 | 0 | 0 | 46,717,000 | 0 | 0 | 60,725,000 | 0 | 0 | 75,815,000 | 0 | 0 | 40,116,000 | 0 | 0 | 201,932,000 | 0 | 0 | 15,683,000 | |||||||||||||||||||||||||||
cash and cash equivalents at end of period | -76,422,000 | 171,597,000 | -254,420,000 | 318,490,000 | 264,005,000 | -340,690,000 | 407,712,000 | 457,599,000 | -112,035,000 | 130,827,000 | 189,272,000 | -62,190,000 | -109,844,000 | 218,197,000 | -50,144,000 | 16,324,000 | 54,750,000 | 24,374,000 | 779,000 | 44,624,000 | 18,288,000 | -30,985,000 | 78,903,000 | -52,372,000 | -28,307,000 | 123,832,000 | -85,319,000 | -57,823,000 | 194,563,000 | -35,817,000 | 23,354,000 | 129,892,000 | -50,770,000 | 56,324,000 | 174,829,000 | -356,350,000 | 412,286,000 | 69,799,000 | -93,135,000 | 87,762,000 | 51,874,000 | 174,103,000 | 81,874,000 | 94,406,000 | -22,050,000 | -552,000 | 49,451,000 | -223,489,000 | 221,964,000 | 25,162,000 | 11,912,000 | 73,273,000 | 41,710,000 | |||||||||||||||||||||||||||
one-time income tax benefit | 0 | 153,000 | -3,791,000 | -161,884,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in winter storm uri long-term regulatory asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of discontinued operations | 0 | 0 | 0 | 0 | 6,693,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in winter storm uri regulatory asset | 4,998,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in operating assets and liabilities | -236,689,000 | 31,670,000 | 46,903,000 | -161,543,000 | 43,926,000 | 26,711,000 | -133,139,000 | 92,228,000 | 246,554,000 | -129,478,000 | -277,000 | 95,823,000 | -150,685,000 | -6,281,000 | 75,054,000 | -160,144,000 | -5,382,000 | 234,382,000 | -177,527,000 | -14,585,000 | 177,373,000 | -160,284,000 | 4,722,000 | 129,328,000 | -137,819,000 | -90,137,000 | 154,269,000 | -42,372,000 | 131,746,000 | 176,170,000 | 9,553,000 | -114,123,000 | 144,890,000 | -65,700,000 | 70,316,000 | 40,315,000 | 50,900,000 | 43,796,000 | -56,490,000 | |||||||||||||||||||||||||||||||||||||||||
decrease in gas stored underground | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued cash flow hedging for commodity contracts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition | 0 | -414,000 | 0 | -85,714,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
use tax refund | 11,228,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest rate swaps cash collateral | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued cash flow hedging for natural gas marketing commodity contracts | 0 | 0 | 0 | -10,579,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
available-for-sale securities activities | -6,682,000 | -1,040,000 | -135,000 | -5,411,000 | 1,345,000 | -10,263,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of interest rate agreements | 0 | 0 | 0 | 13,364,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest rate agreements cash collateral | 0 | 0 | 0 | 25,670,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt financing costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of available-for-sale securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of available-for-sale securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of available-for-sale securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of equity awards | 0 | 0 | 0 | -7,985,000 | 0 | -2,400,000 | -28,000 | -6,289,000 | -4,000 | 1,000 | -1,967,000 | -102,000 | -3,231,000 | -18,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (received) during the period for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt, net of discount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
charged to depreciation and amortization | 73,459,000 | 71,972,000 | 71,239,000 | 70,737,000 | 68,444,000 | 68,022,000 | 67,593,000 | 68,256,000 | 63,955,000 | 61,307,000 | 60,469,000 | 60,191,000 | 61,429,000 | 58,429,000 | 57,136,000 | 56,161,000 | 56,753,000 | 53,288,000 | 53,080,000 | 53,839,000 | 56,451,000 | 54,181,000 | 53,450,000 | 53,126,000 | 52,783,000 | 50,356,000 | 48,790,000 | 48,513,000 | 49,828,000 | 48,974,000 | 51,066,000 | 48,995,000 | 48,422,000 | 46,838,000 | ||||||||||||||||||||||||||||||||||||||||||||||
charged to other accounts | 338,000 | 319,000 | 326,000 | 356,000 | 287,000 | 291,000 | 275,000 | 300,000 | 228,000 | 220,000 | 221,000 | 233,000 | 79,000 | 51,000 | 52,000 | 46,000 | 57,000 | 20,000 | 60,000 | 36,000 | 34,000 | 39,000 | 13,000 | 8,000 | 41,000 | 39,000 | 44,000 | 23,000 | 44,000 | 30,000 | 35,000 | 83,000 | 12,000 | 25,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of long-term debt | 0 | 0 | 0 | 493,538,000 | 0 | -152,000 | 0 | 0 | 0 | 1,385,847,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock | 8,912,000 | 8,729,000 | 10,139,000 | 8,086,000 | 6,415,000 | 6,312,000 | 2,122,000 | 38,000 | 248,000 | -20,000 | 315,000 | 7,253,000 | 192,000 | -16,000 | 2,909,000 | 5,681,000 | 7,759,000 | 7,514,000 | 6,339,000 | 6,075,000 | 6,403,000 | 6,224,000 | 6,869,000 | 5,970,000 | 6,014,000 | 6,455,000 | 6,834,000 | 5,594,000 | 5,582,000 | 5,638,000 | 5,889,000 | 6,164,000 | 4,977,000 | 6,181,000 | 14,909,000 | 11,116,000 | 8,425,000 | 8,696,000 | 10,181,000 | 7,413,000 | ||||||||||||||||||||||||||||||||||||||||
decrease in deferred charges and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in deferred credits and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of treasury lock agreements | 0 | 0 | 0 | 0 | 0 | -43,770,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairments | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unwinding of treasury lock agreements | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net assets/liabilities from risk management activities | 1,609,000 | 28,125,000 | -26,891,000 | 47,901,000 | -4,564,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of treasury lock agreement | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from debt offering | -565,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash held on deposit in margin account | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from long-term debt offering | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash held on deposit in margin account | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash received | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities capital expenditures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sales of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of assets | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions | -4,122,000 | 0 | -1,912,532,000 | -7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from bridge loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of bridge loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of mississippi valley gas debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirements of property, plant and equipment | -65,000 | -3,383,000 | 2,389,000 | 489,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets for leasing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided (used) by operating activities: |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
