Public Service Enterprise Group Incorporated(NYSE:PEG)
Public Service Enterprise Group Incorporated, through its subsidiaries, operates as an energy company primarily in the Northeastern and Mid-Atlantic United States. It operates through two segments, PSE&G and PSEG Power. The PSE&G segment transmits electricity; distributes electricity and gas to resi...
Website: http://www.pseg.com
Founded: 1903
Full Time Employees: 13,000
Sector: Utilities
Industry: Utilities-Diversified
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 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 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-12-31 | 2018-06-30 | 2017-09-30 | 2017-03-31 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2011-12-31 | 2011-03-31 | 2010-12-31 | 2009-12-31 | 2007-09-30 | 2007-06-30 | 2006-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating revenues | 3,848,000,000 | 2,915,000,000 | 3,226,000,000 | 2,805,000,000 | 3,222,000,000 | 2,423,000,000 | 2,760,000,000 | 2,605,000,000 | 2,456,000,000 | 2,421,000,000 | 3,755,000,000 | 3,139,000,000 | 2,272,000,000 | 2,076,000,000 | 2,313,000,000 | 3,056,000,000 | 1,903,000,000 | 1,874,000,000 | 2,889,000,000 | 2,402,000,000 | 2,370,000,000 | 2,781,000,000 | 2,302,000,000 | 2,980,000,000 | 7,680,000,000 | 2,016,000,000 | 2,263,000,000 | 2,592,000,000 | 1,905,000,000 | 2,616,000,000 | 2,688,000,000 | 2,314,000,000 | 3,135,000,000 | 2,249,000 | 3,223,000 | 2,554,000 | 2,786,000 | 2,402,000 | 7,725,000 | 3,354,000 | -9,875,594,000 | 3,475,000,000 | 2,810,000,000 | 2,606,000,000 | ||
operating expenses | ||||||||||||||||||||||||||||||||||||||||||||||
energy costs | 1,507,000,000 | 1,014,000,000 | 1,133,000,000 | 826,000,000 | 1,186,000,000 | 732,000,000 | 997,000,000 | 743,000,000 | 831,000,000 | 604,000,000 | 1,082,000,000 | 996,000,000 | 1,012,000,000 | 765,000,000 | 1,245,000,000 | 1,004,000,000 | 860,000,000 | 606,000,000 | 1,029,000,000 | 780,000,000 | 775,000,000 | 906,000,000 | 753,000,000 | 1,124,000,000 | 2,625,000,000 | 600,000,000 | 638,000,000 | 874,000,000 | 624,000,000 | 836,000,000 | 815,000,000 | 668,000,000 | 1,094,000,000 | 789,000 | 1,356,000 | 801,000 | 1,155,000 | 879,000 | 3,184,000 | 1,563,000 | -5,095,289,000 | 1,674,000,000 | 1,389,000,000 | 1,387,000,000 | ||
operation and maintenance | 937,000,000 | 1,072,000,000 | 927,000,000 | 854,000,000 | 919,000,000 | 824,000,000 | 783,000,000 | 871,000,000 | 792,000,000 | 744,000,000 | 743,000,000 | 868,000,000 | 765,000,000 | 751,000,000 | 794,000,000 | 858,000,000 | 807,000,000 | 783,000,000 | 778,000,000 | 861,000,000 | 767,000,000 | 754,000,000 | 745,000,000 | 756,000,000 | 2,290,000,000 | 725,000,000 | 680,000,000 | 712,000,000 | 710,000,000 | 729,000,000 | 746,000,000 | 761,000,000 | 663,000,000 | 800,000 | 856,000 | 713,000 | 710,000 | 619,000 | 1,830,000 | 651,000 | -1,771,397,000 | 576,000,000 | 592,000,000 | 583,000,000 | ||
depreciation and amortization | 329,000,000 | 318,000,000 | 311,000,000 | 308,000,000 | 320,000,000 | 285,000,000 | 295,000,000 | 292,000,000 | 282,000,000 | 279,000,000 | 282,000,000 | 278,000,000 | 270,000,000 | 269,000,000 | 283,000,000 | 270,000,000 | 283,000,000 | 322,000,000 | 341,000,000 | 329,000,000 | 317,000,000 | 324,000,000 | 307,000,000 | 314,000,000 | 878,000,000 | 280,000,000 | 252,000,000 | 828,000,000 | 224,000,000 | 224,000,000 | 313,000,000 | 317,000,000 | 330,000,000 | 295,000 | 306,000 | 313,000 | 290,000 | 286,000 | 735,000 | 241,000 | -602,162,000 | 213,000,000 | 195,000,000 | 207,000,000 | ||
total operating expenses | 2,773,000,000 | 2,404,000,000 | 2,371,000,000 | 1,988,000,000 | 2,425,000,000 | 1,841,000,000 | 2,075,000,000 | 1,913,000,000 | 1,905,000,000 | 1,627,000,000 | 2,107,000,000 | 2,175,000,000 | 2,099,000,000 | 1,780,000,000 | 2,365,000,000 | 2,154,000,000 | 4,108,000,000 | 2,168,000,000 | 2,148,000,000 | 1,969,000,000 | 1,737,000,000 | 1,984,000,000 | 1,812,000,000 | 2,194,000,000 | 5,793,000,000 | 1,605,000,000 | 1,570,000,000 | 2,414,000,000 | 1,558,000,000 | 1,789,000,000 | 1,874,000,000 | 1,746,000,000 | 2,087,000,000 | 1,884,000 | 2,518,000 | 1,842,000 | 2,176,000 | 1,808,000 | 5,839,000 | 2,498,000 | -7,584,715,000 | 2,506,000,000 | 2,206,000,000 | 2,467,000,000 | ||
operating income | 1,075,000,000 | 511,000,000 | 855,000,000 | 817,000,000 | 797,000,000 | 582,000,000 | 685,000,000 | 692,000,000 | 551,000,000 | 794,000,000 | 1,648,000,000 | 964,000,000 | 173,000,000 | 296,000,000 | -52,000,000 | 902,000,000 | -2,205,000,000 | -294,000,000 | 741,000,000 | 433,000,000 | 633,000,000 | 797,000,000 | 490,000,000 | 786,000,000 | 1,887,000,000 | 411,000,000 | 693,000,000 | 178,000,000 | 347,000,000 | 827,000,000 | 814,000,000 | 568,000,000 | 1,048,000,000 | 365,000 | 705,000 | 712,000 | 610,000 | 594,000 | 1,886,000 | 856,000 | -2,376,879,000 | 1,002,000,000 | 631,000,000 | 169,000,000 | ||
yoy | 34.88% | 46.91% | 19.27% | 15.17% | -26.70% | -58.43% | -28.22% | 218.50% | 168.24% | -3269.23% | 6.87% | -107.85% | -200.68% | -107.02% | 108.31% | -448.34% | -136.89% | 51.22% | -44.91% | -66.45% | 93.92% | -29.29% | 341.57% | 443.80% | -50.30% | -14.86% | -68.66% | -66.89% | 226475.34% | 115360.99% | 79675.28% | 171703.28% | -38.55% | -62.62% | -16.82% | -100.02% | -99.81% | -99.86% | ||||||||
qoq | 110.37% | -40.23% | 4.65% | 2.51% | -15.04% | -1.01% | 25.59% | -30.60% | -51.82% | 70.95% | 457.23% | -41.55% | -669.23% | -105.76% | -140.91% | 650.00% | -139.68% | 71.13% | -31.60% | -20.58% | 62.65% | -37.66% | -58.35% | 359.12% | -40.69% | 289.33% | -48.70% | -58.04% | 1.60% | 43.31% | -45.80% | 287023.29% | -48.23% | -0.98% | 16.72% | 2.69% | -68.50% | 120.33% | -337.21% | 58.80% | 273.37% | |||||
net gains on trust investments | -17,000,000 | 24,000,000 | 62,000,000 | 95,000,000 | 8,000,000 | 7,000,000 | 95,000,000 | 126,000,000 | -40,000,000 | 57,000,000 | 46,000,000 | 87,000,000 | -97,000,000 | -187,000,000 | -68,000,000 | 70,000,000 | -17,000,000 | 81,000,000 | 60,000,000 | 166,000,000 | 107,000,000 | -221,000,000 | -3,000,000 | 128,000,000 | -151,000,000 | 8,000,000 | ||||||||||||||||||||
net other income | 43,000,000 | 23,000,000 | 39,000,000 | 46,000,000 | 37,000,000 | 47,000,000 | 35,000,000 | |||||||||||||||||||||||||||||||||||||||
net non-operating pension and other postretirement benefit | 19,000,000 | 12,250,000 | 17,000,000 | 16,000,000 | 16,000,000 | 18,000,000 | 19,000,000 | -61,250,000 | -302,000,000 | 29,000,000 | 28,000,000 | 94,000,000 | 94,000,000 | 94,000,000 | 94,000,000 | 82,000,000 | 82,000,000 | 82,000,000 | 82,000,000 | 46,500,000 | 62,000,000 | 62,000,000 | ||||||||||||||||||||||||
interest expense | -272,000,000 | -263,000,000 | -253,000,000 | -248,000,000 | -241,000,000 | -218,000,000 | -205,000,000 | -198,000,000 | -185,000,000 | -185,000,000 | -180,000,000 | -178,000,000 | -163,000,000 | -150,000,000 | -137,000,000 | -134,000,000 | -144,000,000 | -147,000,000 | -146,000,000 | -147,000,000 | -149,000,000 | -153,000,000 | -147,000,000 | -133,000,000 | -365,000,000 | -111,000,000 | -100,000,000 | -98,000,000 | -97,000,000 | -92,000,000 | -96,000,000 | -97,000,000 | -98,000,000 | -94,000 | -97,000 | -100,000 | -102,000 | -106,000 | -348,000 | -127,000 | 559,473,000 | -191,000,000 | -184,000,000 | -207,000,000 | ||
income before income taxes | 848,000,000 | 311,000,000 | 720,000,000 | 726,000,000 | 617,000,000 | 437,000,000 | 629,000,000 | 687,000,000 | 65,000,000 | 744,000,000 | 1,585,000,000 | 1,003,000,000 | 55,000,000 | 98,000,000 | -154,000,000 | 631,000,000 | -2,246,000,000 | -239,000,000 | 765,000,000 | 553,000,000 | 696,000,000 | 492,000,000 | 433,000,000 | 849,000,000 | 1,489,000,000 | 366,000,000 | 647,000,000 | 143,000,000 | 278,000,000 | 754,000,000 | 724,000,000 | 531,000,000 | 984,000,000 | 324,000 | 646,000 | |||||||||||
income tax expense | -107,000,000 | 4,000,000 | -98,000,000 | -141,000,000 | -3,000,000 | -97,000,000 | -24,250,000 | -97,000,000 | -252,000,000 | -29,000,000 | -91,000,000 | -283,000,000 | -285,000,000 | -186,000,000 | -398,000,000 | -112,000 | -260,000 | -270,000 | 748,956,000 | -314,000,000 | -174,000,000 | -7,000,000 | ||||||||||||||||||||||||
net income | 741,000,000 | 315,000,000 | 622,000,000 | 585,000,000 | 589,000,000 | 434,000,000 | 532,000,000 | 546,000,000 | 139,000,000 | 591,000,000 | 1,287,000,000 | 788,000,000 | 114,000,000 | 131,000,000 | -2,000,000 | 445,000,000 | -1,564,000,000 | -177,000,000 | 648,000,000 | 431,000,000 | 575,000,000 | 448,000,000 | 403,000,000 | 700,000,000 | 1,169,000,000 | 269,000,000 | 395,000,000 | 114,000,000 | 187,000,000 | 471,000,000 | 439,000,000 | 345,000,000 | 586,000,000 | 212,000 | 386,000 | 390,000 | 320,000 | 347,000 | 977,000 | 526,000 | -1,108,408,000 | 506,000,000 | 275,000,000 | 209,000,000 | ||
yoy | 25.81% | 43.32% | 9.96% | 7.88% | -26.57% | -58.66% | -30.71% | 21.93% | 351.15% | -64450.00% | 77.08% | -107.29% | -174.01% | -100.31% | 3.25% | -372.00% | -139.51% | 60.79% | -38.43% | -50.81% | 66.54% | 2.03% | 514.04% | 525.13% | -42.89% | -10.02% | -66.96% | -68.09% | 222069.81% | 113630.57% | 88361.54% | 183025.00% | -38.90% | -60.49% | -25.86% | -100.03% | -99.81% | -99.81% | ||||||||
qoq | 135.24% | -49.36% | 6.32% | -0.68% | -18.42% | -2.56% | 292.81% | -76.48% | -54.08% | 63.32% | 591.23% | -12.98% | -6650.00% | -100.45% | -128.45% | 783.62% | -127.31% | 50.35% | -25.04% | 28.35% | 11.17% | -42.43% | -40.12% | 334.57% | -31.90% | 246.49% | -39.04% | -60.30% | 7.29% | 27.25% | -41.13% | 276315.09% | -45.08% | -1.03% | 21.88% | -7.78% | -64.48% | 85.74% | -319.05% | 84.00% | 31.58% | |||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 499,000,000 | 499,000,000 | 499,000,000 | 499,000,000 | 498,000,000 | 498,000,000 | 498,000,000 | 499,000,000 | 498,000,000 | 498,000,000 | 497,000,000 | 497,000,000 | 498,000,000 | 497,000,000 | 497,000,000 | 501,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 505,000,000 | 505,000,000 | 505,000,000 | 505,000,000 | 505,000,000 | 506,000,000 | 506,000,000 | 505,875,000 | 506,077,000 | 505,858,000 | 505,942,000 | 505,914,000 | 505,949,000 | 505,979,000 | 505,986,000 | 254,272,000,000 | 253,631,000,000 | 251,474,000,000 | |
diluted | 500,000,000 | 501,000,000 | 501,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 501,000,000 | 500,000,000 | 500,000,000 | 501,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 508,000,000 | 508,000,000 | 508,000,000 | 508,000,000 | 508,000,000 | 508,000,000 | 508,056,000 | 507,831,000 | 507,694,000 | 507,220,000 | 507,111,000 | 506,982,000 | 507,132,000 | 507,064,000 | 254,545,000,000 | 254,034,000,000 | 252,084,000,000 | |
net income per share | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 1.48 | 0.63 | 1.25 | 1.17 | 1.18 | 0.87 | 1.07 | 1.09 | 0.28 | 1.19 | 2.59 | 1.58 | 0.23 | 0.26 | 0.88 | -3.1 | -0.35 | 1.29 | 0.85 | 1.15 | 0.89 | 0.8 | 1.39 | 2.32 | 0.53 | 0.78 | 0.23 | 0.37 | 0.93 | 0.87 | 0.68 | 1.16 | 0.42 | 0.76 | ||||||||||||
diluted | 1.48 | 0.63 | 1.24 | 1.17 | 1.18 | 0.87 | 1.06 | 1.1 | 0.27 | 1.18 | 2.58 | 1.58 | 0.22 | 0.26 | 0.88 | -3.1 | -0.35 | 1.28 | 0.85 | 1.14 | 0.88 | 0.79 | 1.38 | 2.3 | 0.53 | 0.78 | 0.22 | 0.37 | 0.93 | 0.87 | 0.68 | 1.15 | ||||||||||||||
income from equity method investments | 1,000,000 | 1,000,000 | -2,000,000 | 5,000,000 | 7,000,000 | 4,000,000 | 4,000,000 | 3,000,000 | 6,000,000 | 3,000,000 | 4,000,000 | 4,000,000 | 3,000,000 | 3,000,000 | 2,000,000 | 10,000,000 | 5,000,000 | 3,000,000 | 3,000,000 | 4,000,000 | 2,000,000 | 3,000,000 | 4,000,000 | 3,000,000 | 3,000 | 4,000 | 4,000 | 2,000 | 7,000 | 1,000 | 3,000 | -85,961,000 | 33,000,000 | 27,000,000 | 30,000,000 | |||||||||||
income tax benefit | -28,000,000 | -141,000,000 | 74,000,000 | -153,000,000 | -298,000,000 | -215,000,000 | 59,000,000 | 33,000,000 | 152,000,000 | -186,000,000 | 682,000,000 | 62,000,000 | -117,000,000 | -122,000,000 | -121,000,000 | -44,000,000 | -30,000,000 | -149,000,000 | -220,000 | -241,000 | -648,000 | -329,000 | ||||||||||||||||||||||||
losses on asset dispositions and impairments | 22,500,000 | 52,000,000 | -5,000,000 | 43,000,000 | 22,000,000 | 2,158,000,000 | ||||||||||||||||||||||||||||||||||||||||
other income | 33,000,000 | 41,000,000 | 49,000,000 | 42,000,000 | 38,000,000 | 43,000,000 | 38,000,000 | 5,000,000 | 5,000,000 | 35,000,000 | 33,000,000 | 25,000,000 | 34,000,000 | 39,000,000 | 4,000,000 | 35,000,000 | 33,000,000 | 51,000,000 | 34,000,000 | 66,000,000 | 72,000,000 | 44,000,000 | 48,000,000 | 47,000,000 | 76,000,000 | 48,000,000 | 62,000 | 48,000 | 59,000 | 61,000 | 121,000 | 144,000 | 76,000 | -189,753,000 | 61,000,000 | 58,000,000 | 52,000,000 | |||||||||
(gains) losses on asset dispositions and impairments | 457,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on asset dispositions | -1,000,000 | -122,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
loss on asset dispositions | 7,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
non-operating pension and opeb credits | 55,000,000 | 33,000,000 | 57,000,000 | 19,000,000 | ||||||||||||||||||||||||||||||||||||||||||
dividends paid per share of common stock | 0.113 | 0.45 | 0.43 | 0.43 | 0.41 | 0.41 | 0.39 | 0.39 | 0.39 | 0.37 | 0.37 | 0.36 | 0.36 | 0.355 | 1.028 | 0.343 | -0.425 | 0.585 | 0.585 | 0.57 | ||||||||||||||||||||||||||
other deductions | -10,000,000 | -11,000,000 | -10,000,000 | -21,000,000 | -14,000,000 | -10,000,000 | -12,000,000 | -10,000 | -12,000 | -12,000 | -29,000 | -26,000 | -72,000 | -13,000 | 129,839,000 | -57,000,000 | -37,000,000 | -20,000,000 | ||||||||||||||||||||||||||||
other-than-temporary impairments | -5,000,000 | -1,000,000 | -10,000,000 | -10,000,000 | -30,000,000 | -10,000,000 | -5,000,000 | -2,000 | -2,000 | -3,000 | -2,000 | -2,000 | -18,000 | -4,000 | ||||||||||||||||||||||||||||||||
taxes other than income taxes | 15,000 | 21,000 | 24,000 | 90,000 | 43,000 | -103,867,000 | 31,000,000 | 30,000,000 | 27,000,000 | |||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 499,000,000 | 499,000,000 | 499,000,000 | 499,000,000 | 498,000,000 | 498,000,000 | 498,000,000 | 499,000,000 | 498,000,000 | 498,000,000 | 497,000,000 | 497,000,000 | 498,000,000 | 497,000,000 | 497,000,000 | 501,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 505,000,000 | 505,000,000 | 505,000,000 | 505,000,000 | 505,000,000 | 506,000,000 | 506,000,000 | 505,875,000 | 506,077,000 | 505,858,000 | 505,942,000 | 505,914,000 | 505,949,000 | 505,979,000 | 505,986,000 | 254,272,000,000 | 253,631,000,000 | 251,474,000,000 | |
diluted | 500,000,000 | 501,000,000 | 501,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 500,000,000 | 501,000,000 | 500,000,000 | 500,000,000 | 501,000,000 | 504,000,000 | 504,000,000 | 504,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 507,000,000 | 508,000,000 | 508,000,000 | 508,000,000 | 508,000,000 | 508,000,000 | 508,000,000 | 508,056,000 | 507,831,000 | 507,694,000 | 507,220,000 | 507,111,000 | 506,982,000 | 507,132,000 | 507,064,000 | 254,545,000,000 | 254,034,000,000 | 252,084,000,000 | |
net income per share | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 1.48 | 0.63 | 1.25 | 1.17 | 1.18 | 0.87 | 1.07 | 1.09 | 0.28 | 1.19 | 2.59 | 1.58 | 0.23 | 0.26 | 0.88 | -3.1 | -0.35 | 1.29 | 0.85 | 1.15 | 0.89 | 0.8 | 1.39 | 2.32 | 0.53 | 0.78 | 0.23 | 0.37 | 0.93 | 0.87 | 0.68 | 1.16 | 0.42 | 0.76 | ||||||||||||
` | 0.42 | 0.76 | ||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | 660,000 | 540,000 | 588,000 | 1,593,000 | 791,000 | -1,874,364,000 | 814,000,000 | 467,000,000 | -7,000,000 | |||||||||||||||||||||||||||||||||||||
earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||
basic | ||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 0.77 | 0.63 | 347,000 | 945,000 | 462,000 | -1,125,408,000 | 500,000,000 | 293,000,000 | -14,000,000 | |||||||||||||||||||||||||||||||||||||
diluted | ||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 0.77 | 0.63 | 347,000 | 945,000 | 462,000 | -1,125,408,000 | 500,000,000 | 293,000,000 | -14,000,000 | |||||||||||||||||||||||||||||||||||||
earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||
basic | ||||||||||||||||||||||||||||||||||||||||||||||
diluted | ||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, including gain on disposal, net of tax benefit of (36) and 5, for the periods ended 2011 and 2010, respectively | 16,000 | 64,000 | ||||||||||||||||||||||||||||||||||||||||||||
write-down of assets | 3,000,000 | 12,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
preferred stock dividends | -750,000 | -1,000,000 | -1,000,000 | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, including gain on disposal, net of tax benefit of , 1, (18) and (132) for the quarters and nine months ended 2007 and 2006, respectively | -4,250,000 | 6,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
write-down of project investments | 263,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, including gain on disposal, net of tax benefit (expense) of 22, (137), 27, and (133) for the quarters and six months ended 2007 and 2006, respectively | -18,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, including gain on disposal, net of tax benefit of 141, (127), 142 and (130) for the quarter and six months ended 2006 and 2005, respectively | 223,000,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 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 | 2021-03-31 | 2020-12-31 | 2019-09-30 | 2018-12-31 | 2011-12-31 | 2011-03-31 | 2010-12-31 | 2009-12-31 | 2009-03-31 | 2007-06-30 | 2006-06-30 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||
cash and cash equivalents | 404,000,000 | 132,000,000 | 334,000,000 | 186,000,000 | 125,000,000 | 113,000,000 | 1,186,000,000 | 54,000,000 | 57,000,000 | 547,000,000 | 1,205,000,000 | 465,000,000 | 377,000,000 | 2,207,000,000 | 1,603,000,000 | 818,000,000 | 1,811,000,000 | 803,000,000 | 543,000,000 | 120,000,000 | 177,000,000 | 834,000,000 | 900,000,000 | 280,000,000 | 350,000,000 | 170,000,000 | 136,000,000 | 218,000,000 | |||
tax receivable | 267,000,000 | 406,000,000 | 402,000,000 | 330,000,000 | 394,000,000 | 5,000,000 | 10,000,000 | 8,000,000 | 8,000,000 | 8,000,000 | 79,000,000 | 51,000,000 | 8,000,000 | 8,000,000 | 9,000,000 | 9,000,000 | 7,000,000 | 63,000,000 | 242,000,000 | 16,000,000 | 248,000,000 | 689,000,000 | |||||||||
fuel | 96,000,000 | 282,000,000 | 326,000,000 | 213,000,000 | 232,000,000 | 179,000,000 | 96,000,000 | 264,000,000 | 284,000,000 | 200,000,000 | 123,000,000 | 420,000,000 | 482,000,000 | 250,000,000 | 67,000,000 | 296,000,000 | 270,000,000 | 129,000,000 | 277,000,000 | 346,000,000 | 331,000,000 | 685,000,000 | 376,000,000 | 666,000,000 | 806,000,000 | 670,000,000 | 644,000,000 | 400,000,000 | |||
materials and supplies | 881,000,000 | 873,000,000 | 882,000,000 | 889,000,000 | 892,000,000 | 857,000,000 | 825,000,000 | 759,000,000 | 686,000,000 | 645,000,000 | 592,000,000 | 540,000,000 | 505,000,000 | 484,000,000 | 471,000,000 | 448,000,000 | 449,000,000 | 609,000,000 | 601,000,000 | 579,000,000 | 571,000,000 | 367,000,000 | 365,000,000 | 359,000,000 | 361,000,000 | -4 | 312,000,000 | 292,000,000 | 275,000,000 | ||
prepayments | 109,000,000 | 75,000,000 | 215,000,000 | 365,000,000 | 117,000,000 | 349,000,000 | 119,000,000 | 144,000,000 | 297,000,000 | 365,000,000 | 101,000,000 | 93,000,000 | 222,000,000 | 331,000,000 | 100,000,000 | 63,000,000 | 139,000,000 | 76,000,000 | 51,000,000 | 249,000,000 | 94,000,000 | 308,000,000 | 102,000,000 | 204,000,000 | 161,000,000 | 35 | 404,000,000 | 365,000,000 | 90,000,000 | ||
derivative contracts | 4,000,000 | 11,000,000 | 15,000,000 | 29,000,000 | 33,000,000 | 49,000,000 | 74,000,000 | 112,000,000 | 70,000,000 | 91,000,000 | 92,000,000 | 18,000,000 | 138,000,000 | 131,000,000 | 144,000,000 | 72,000,000 | 137,000,000 | 29,000,000 | 60,000,000 | 18,000,000 | 11,000,000 | 156,000,000 | 174,000,000 | 182,000,000 | 243,000,000 | 15 | 59,000,000 | 11,000,000 | 11,000,000 | ||
regulatory assets | 303,000,000 | 537,000,000 | 639,000,000 | 529,000,000 | 516,000,000 | 305,000,000 | 167,000,000 | 273,000,000 | 257,000,000 | 358,000,000 | 291,000,000 | 369,000,000 | 400,000,000 | 491,000,000 | 368,000,000 | 364,000,000 | 272,000,000 | 249,000,000 | 369,000,000 | 352,000,000 | 389,000,000 | 167,000,000 | 100,000,000 | 155,000,000 | 5,769,000,000 | 5,238,000,000 | 4,979,000,000 | 5,000,000,000 | |||
other | 9,000,000 | 11,000,000 | 24,000,000 | 17,000,000 | 16,000,000 | 74,000,000 | 73,000,000 | 31,000,000 | 42,000,000 | 37,000,000 | 35,000,000 | 33,000,000 | 51,000,000 | 50,000,000 | 41,000,000 | 44,000,000 | 71,000,000 | 30,000,000 | 27,000,000 | 50,000,000 | 17,000,000 | 122,000,000 | 113,000,000 | 122,000,000 | 83,000,000 | 282 | 83,000,000 | 35,000,000 | 45,000,000 | ||
total current assets | 4,409,000,000 | 4,596,000,000 | 4,679,000,000 | 4,588,000,000 | 4,235,000,000 | 3,576,000,000 | 4,282,000,000 | 3,373,000,000 | 3,283,000,000 | 3,863,000,000 | 4,331,000,000 | 4,303,000,000 | 4,105,000,000 | 6,167,000,000 | 4,728,000,000 | 6,250,000,000 | 6,815,000,000 | 3,595,000,000 | 3,630,000,000 | 3,059,000,000 | 3,507,000,000 | 3,911,000,000 | 4,466,000,000 | 5,051,000,000 | 3,646,000,000 | 3,897,000,000 | 3,347,000,000 | 3,801,000,000 | |||
property, plant and equipment | 54,518,000,000 | 53,920,000,000 | 53,187,000,000 | 52,341,000,000 | 51,207,000,000 | 49,813,000,000 | 49,295,000,000 | 48,603,000,000 | 47,990,000,000 | 47,193,000,000 | 46,529,000,000 | 45,924,000,000 | 45,410,000,000 | 44,890,000,000 | 44,303,000,000 | 43,684,000,000 | 43,075,000,000 | 49,063,000,000 | 48,569,000,000 | 45,500,000,000 | 44,201,000,000 | 25,080,000,000 | 23,698,000,000 | 23,272,000,000 | 22,069,000,000 | 19,346,000,000 | 19,388,000,000 | 19,111,000,000 | |||
less: accumulated depreciation and amortization | -12,090,000,000 | -11,856,000,000 | -11,800,000,000 | -11,577,000,000 | -11,143,000,000 | -10,792,000,000 | -10,801,000,000 | -10,572,000,000 | -10,536,000,000 | -10,333,000,000 | -10,169,000,000 | -9,982,000,000 | -9,964,000,000 | -9,731,000,000 | -9,569,000,000 | -9,318,000,000 | -9,496,000,000 | -11,277,000,000 | -10,984,000,000 | -10,093,000,000 | -9,838,000,000 | -7,231,000,000 | -7,050,000,000 | -6,882,000,000 | -6,629,000,000 | -6,067,000,000 | -5,817,000,000 | -5,700,000,000 | |||
net property, plant and equipment | 42,428,000,000 | 42,064,000,000 | 41,387,000,000 | 40,764,000,000 | 40,064,000,000 | 39,021,000,000 | 38,494,000,000 | 38,031,000,000 | 37,454,000,000 | 36,860,000,000 | 36,360,000,000 | 35,942,000,000 | 35,446,000,000 | 35,159,000,000 | 34,734,000,000 | 34,366,000,000 | 33,579,000,000 | 37,786,000,000 | 37,585,000,000 | 35,407,000,000 | 34,363,000,000 | 17,849,000,000 | 16,648,000,000 | 16,390,000,000 | 15,440,000,000 | 13,279,000,000 | 13,571,000,000 | 13,411,000,000 | |||
noncurrent assets | |||||||||||||||||||||||||||||||
operating lease right-of-use assets | 157,000,000 | 138,000,000 | 149,000,000 | 155,000,000 | 162,000,000 | 171,000,000 | 175,000,000 | 179,000,000 | 178,000,000 | 170,000,000 | 174,000,000 | 176,000,000 | 183,000,000 | 189,000,000 | 195,000,000 | 201,000,000 | 206,000,000 | 255,000,000 | 262,000,000 | 285,000,000 | |||||||||||
long-term investments | 391,000,000 | 372,000,000 | 243,000,000 | 236,000,000 | 263,000,000 | 268,000,000 | 271,000,000 | 295,000,000 | 298,000,000 | 302,000,000 | 597,000,000 | 624,000,000 | 594,000,000 | 577,000,000 | 534,000,000 | 541,000,000 | 578,000,000 | 512,000,000 | 536,000,000 | 812,000,000 | 896,000,000 | 1,303,000,000 | 1,630,000,000 | 1,623,000,000 | 2,032,000,000 | 3,836,000,000 | 3,858,000,000 | 4,117,000,000 | |||
long-term receivable of variable interest entity | 526,000,000 | 520,000,000 | 564,000,000 | 566,000,000 | 558,000,000 | 642,000,000 | 637,000,000 | 632,000,000 | 563,000,000 | 562,000,000 | 557,000,000 | 551,000,000 | 837,000,000 | 839,000,000 | 833,000,000 | 828,000,000 | 949,000,000 | 950,000,000 | 945,000,000 | 639,000,000 | |||||||||||
rabbi trust fund | 158,000,000 | 162,000,000 | 164,000,000 | 164,000,000 | 165,000,000 | 171,000,000 | 173,000,000 | 179,000,000 | 167,000,000 | 185,000,000 | 190,000,000 | 183,000,000 | 182,000,000 | 197,000,000 | 219,000,000 | 242,000,000 | 243,000,000 | 238,000,000 | 266,000,000 | 246,000,000 | 224,000,000 | ||||||||||
total noncurrent assets | 11,108,000,000 | 10,916,000,000 | 10,847,000,000 | 10,672,000,000 | 10,341,000,000 | 9,785,000,000 | 9,612,000,000 | 9,337,000,000 | 8,815,000,000 | 8,782,000,000 | 8,718,000,000 | 8,473,000,000 | 8,190,000,000 | 8,282,000,000 | 8,312,000,000 | 8,383,000,000 | 9,032,000,000 | 8,825,000,000 | 8,835,000,000 | 8,349,000,000 | 7,456,000,000 | 8,061,000,000 | 8,256,000,000 | 8,468,000,000 | 9,644,000,000 | 11,282,000,000 | 11,341,000,000 | 11,644,000,000 | |||
total assets | 57,945,000,000 | 57,576,000,000 | 56,913,000,000 | 56,024,000,000 | 54,640,000,000 | 52,382,000,000 | 52,388,000,000 | 50,741,000,000 | 49,552,000,000 | 49,505,000,000 | 49,409,000,000 | 48,718,000,000 | 47,741,000,000 | 49,608,000,000 | 47,774,000,000 | 48,999,000,000 | 49,426,000,000 | 50,206,000,000 | 50,050,000,000 | 46,815,000,000 | 45,326,000,000 | 29,821,000,000 | 29,370,000,000 | 29,909,000,000 | 28,730,000,000 | 28,458,000,000 | 28,259,000,000 | 28,856,000,000 | |||
liabilities and capitalization | |||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||
long-term debt due within one year | 425,000,000 | 875,000,000 | 875,000,000 | 1,000,000,000 | 2,150,000,000 | 2,100,000,000 | 2,500,000,000 | 1,500,000,000 | 2,000,000,000 | 2,075,000,000 | 1,825,000,000 | 1,575,000,000 | 1,525,000,000 | 1,200,000,000 | 700,000,000 | 700,000,000 | 1,650,000,000 | 1,429,000,000 | 1,684,000,000 | 1,056,000,000 | 1,294,000,000 | 417,000,000 | 981,000,000 | 915,000,000 | 521,000,000 | 550 | 1,010,000,000 | 369,000,000 | 1,041,000,000 | ||
commercial paper and loans | 1,165,000,000 | 1,529,000,000 | 829,000,000 | 650,000,000 | 1,593,000,000 | 879,000,000 | 525,000,000 | 949,000,000 | 695,000,000 | 1,197,000,000 | 1,250,000,000 | 2,200,000,000 | 2,235,000,000 | 3,313,000,000 | 1,676,000,000 | 3,519,000,000 | 3,705,000,000 | 665,000,000 | 1,063,000,000 | 346,000,000 | 1,016,000,000 | 21,000,000 | 64,000,000 | 530,000,000 | 345,000,000 | 570,000,000 | 154,000,000 | ||||
accounts payable | 1,204,000,000 | 1,489,000,000 | 1,308,000,000 | 1,175,000,000 | 1,136,000,000 | 1,052,000,000 | 980,000,000 | 1,214,000,000 | 1,120,000,000 | 1,050,000,000 | 958,000,000 | 1,271,000,000 | 1,194,000,000 | 1,214,000,000 | 956,000,000 | 1,315,000,000 | 1,168,000,000 | 984,000,000 | 1,332,000,000 | 1,244,000,000 | 1,451,000,000 | 1,184,000,000 | 1,067,000,000 | 1,176,000,000 | 1,081,000,000 | 322 | 1,022,000,000 | 877,000,000 | 785,000,000 | ||
accrued interest | 267,000,000 | 265,000,000 | 252,000,000 | 257,000,000 | 219,000,000 | 200,000,000 | 193,000,000 | 170,000,000 | 162,000,000 | 141,000,000 | 161,000,000 | 134,000,000 | 145,000,000 | 127,000,000 | 144,000,000 | 121,000,000 | 164,000,000 | 173,000,000 | 126,000,000 | 174,000,000 | 110,000,000 | 97,000,000 | 153,000,000 | 108,000,000 | 102,000,000 | 59 | 127,000,000 | 133,000,000 | 205,000,000 | ||
accrued taxes | 61,000,000 | 95,000,000 | 106,000,000 | 70,000,000 | 10,000,000 | 13,000,000 | 37,000,000 | 8,000,000 | 12,000,000 | 11,000,000 | 98,000,000 | 12,000,000 | 39,000,000 | 39,000,000 | 312,000,000 | 67,000,000 | 86,000,000 | 160,000,000 | 124,000,000 | 37,000,000 | 26,000,000 | 30,000,000 | 102,000,000 | 49,000,000 | 90,000,000 | 46 | 104,000,000 | 107,000,000 | 241,000,000 | ||
new jersey clean energy program | 85,000,000 | 145,000,000 | 145,000,000 | 145,000,000 | 145,000,000 | ||||||||||||||||||||||||||
obligation to return cash collateral | 126,000,000 | 106,000,000 | 99,000,000 | 104,000,000 | 93,000,000 | 98,000,000 | 93,000,000 | 89,000,000 | 93,000,000 | 92,000,000 | 104,000,000 | 290,000,000 | 432,000,000 | 731,000,000 | 384,000,000 | 179,000,000 | 218,000,000 | 94,000,000 | 98,000,000 | 123,000,000 | 136,000,000 | 107,000,000 | 106,000,000 | 104,000,000 | 95,000,000 | 105 | |||||
regulatory liabilities | 382,000,000 | 484,000,000 | 605,000,000 | 492,000,000 | 555,000,000 | 354,000,000 | 362,000,000 | 349,000,000 | 385,000,000 | 339,000,000 | 335,000,000 | 384,000,000 | 364,000,000 | 341,000,000 | 369,000,000 | 388,000,000 | 345,000,000 | 271,000,000 | 294,000,000 | 346,000,000 | 311,000,000 | 100,000,000 | 166,000,000 | 174,000,000 | 404,000,000 | 415 | 410,000,000 | 614,000,000 | 614,000,000 | ||
total current liabilities | 4,550,000,000 | 5,740,000,000 | 5,009,000,000 | 4,582,000,000 | 6,505,000,000 | 5,534,000,000 | 5,388,000,000 | 5,057,000,000 | 5,190,000,000 | 5,750,000,000 | 5,448,000,000 | 6,680,000,000 | 6,806,000,000 | 7,934,000,000 | 5,292,000,000 | 7,072,000,000 | 8,105,000,000 | 4,546,000,000 | 5,522,000,000 | 4,067,000,000 | 4,935,000,000 | 2,957,000,000 | 3,483,000,000 | 3,485,000,000 | 3,214,000,000 | 2,298 | 3,699,000,000 | 3,057,000,000 | 3,938,000,000 | ||
noncurrent liabilities | |||||||||||||||||||||||||||||||
deferred income taxes and investment tax credits | 8,215,000,000 | 7,930,000,000 | 7,724,000,000 | 7,588,000,000 | 7,248,000,000 | 6,935,000,000 | 6,802,000,000 | 6,671,000,000 | 6,478,000,000 | 6,345,000,000 | 6,089,000,000 | 5,725,000,000 | 5,462,000,000 | 5,474,000,000 | 5,463,000,000 | 5,759,000,000 | 5,524,000,000 | 6,630,000,000 | 6,502,000,000 | 6,143,000,000 | 5,713,000,000 | 5,458,000,000 | 5,000,000,000 | 5,129,000,000 | 4,139,000,000 | 4,223,000,000 | 4,436,000,000 | 4,344,000,000 | |||
operating leases | 144,000,000 | 128,000,000 | 138,000,000 | 144,000,000 | 153,000,000 | 164,000,000 | 168,000,000 | 173,000,000 | 173,000,000 | 166,000,000 | 169,000,000 | 169,000,000 | 174,000,000 | 179,000,000 | 184,000,000 | 191,000,000 | 196,000,000 | 244,000,000 | 252,000,000 | 275,000,000 | |||||||||||
asset retirement obligations | 1,391,000,000 | 1,381,000,000 | 1,384,000,000 | 1,372,000,000 | 1,500,000,000 | 1,483,000,000 | 1,480,000,000 | 1,468,000,000 | 1,531,000,000 | 1,525,000,000 | 1,511,000,000 | 1,499,000,000 | 1,467,000,000 | 1,600,000,000 | 1,586,000,000 | 1,573,000,000 | 1,260,000,000 | 1,224,000,000 | 1,212,000,000 | 1,073,000,000 | 1,063,000,000 | 489,000,000 | 467,000,000 | 461,000,000 | 439,000,000 | 243 | 527,000,000 | 607,000,000 | 596,000,000 | ||
opeb costs | 233,000,000 | 265,000,000 | 272,000,000 | 328,000,000 | 335,000,000 | 395,000,000 | 400,000,000 | 404,000,000 | 550,000,000 | 558,000,000 | 568,000,000 | 702,000,000 | 727,000,000 | 695,000,000 | |||||||||||||||||
opeb costs of servco | 507,000,000 | 501,000,000 | 530,000,000 | 524,000,000 | 510,000,000 | 527,000,000 | 520,000,000 | 514,000,000 | 472,000,000 | 466,000,000 | 461,000,000 | 455,000,000 | 663,000,000 | 655,000,000 | 647,000,000 | 640,000,000 | 722,000,000 | 706,000,000 | 699,000,000 | 525,000,000 | 501,000,000 | ||||||||||
accrued pension costs | 296,000,000 | 305,000,000 | 487,000,000 | 487,000,000 | 488,000,000 | 598,000,000 | 602,000,000 | 606,000,000 | 428,000,000 | 691,000,000 | 698,000,000 | 705,000,000 | 180,000,000 | 226,000,000 | 273,000,000 | 318,000,000 | 975,000,000 | 1,079,000,000 | 1,128,000,000 | 819,000,000 | 791,000,000 | 734,000,000 | 373,000,000 | 788,000,000 | 1,094,000,000 | 498 | 333,000,000 | ||||
environmental costs | 225,000,000 | 225,000,000 | 229,000,000 | 217,000,000 | 225,000,000 | 211,000,000 | 217,000,000 | 213,000,000 | 220,000,000 | 219,000,000 | 224,000,000 | 231,000,000 | 241,000,000 | 231,000,000 | 237,000,000 | 245,000,000 | 248,000,000 | 245,000,000 | 286,000,000 | 361,000,000 | 327,000,000 | 643,000,000 | 659,000,000 | 669,000,000 | 704,000,000 | 685 | 403,000,000 | 407,000,000 | 414,000,000 | ||
long-term accrued taxes | 142,000,000 | 141,000,000 | 149,000,000 | 146,000,000 | 130,000,000 | 40,000,000 | 37,000,000 | 45,000,000 | 55,000,000 | 57,000,000 | 59,000,000 | 66,000,000 | 53,000,000 | 69,000,000 | 66,000,000 | 100,000,000 | 109,000,000 | 81,000,000 | 88,000,000 | 165,000,000 | 181,000,000 | 292,000,000 | 221,000,000 | 248,000,000 | 538,000,000 | 85 | 519,000,000 | ||||
total noncurrent liabilities | 13,427,000,000 | 13,184,000,000 | 13,229,000,000 | 13,132,000,000 | 13,057,000,000 | 12,605,000,000 | 12,518,000,000 | 12,423,000,000 | 12,157,000,000 | 12,308,000,000 | 12,095,000,000 | 11,814,000,000 | 11,534,000,000 | 11,775,000,000 | 11,916,000,000 | 12,270,000,000 | 12,827,000,000 | 14,037,000,000 | 14,048,000,000 | 13,375,000,000 | 12,846,000,000 | 9,131,000,000 | 8,231,000,000 | 8,964,000,000 | 8,993,000,000 | 5,835 | 7,969,000,000 | 7,532,000,000 | 7,504,000,000 | ||
commitments and contingent liabilities | |||||||||||||||||||||||||||||||
capitalization | |||||||||||||||||||||||||||||||
long-term debt | 22,665,000,000 | 21,670,000,000 | 21,666,000,000 | 21,639,000,000 | 18,964,000,000 | 18,419,000,000 | 18,764,000,000 | 17,784,000,000 | 17,039,000,000 | 16,394,000,000 | 17,140,000,000 | 16,495,000,000 | 16,150,000,000 | 16,471,000,000 | 16,968,000,000 | 15,219,000,000 | 14,425,000,000 | 15,346,000,000 | 14,496,000,000 | 14,448,000,000 | 13,168,000,000 | 6,694,000,000 | 6,762,000,000 | 6,834,000,000 | 6,481,000,000 | 3,164 | 7,404,000,000 | 7,731,000,000 | 7,732,000,000 | ||
stockholders’ equity | |||||||||||||||||||||||||||||||
retained earnings | 13,853,000,000 | 13,446,000,000 | 13,446,000,000 | 13,138,000,000 | 12,593,000,000 | 12,385,000,000 | 12,250,000,000 | 12,017,000,000 | 11,755,000,000 | 11,900,000,000 | 11,594,000,000 | 10,591,000,000 | 10,072,000,000 | 10,227,000,000 | 10,366,000,000 | 10,639,000,000 | 10,452,000,000 | 12,708,000,000 | 12,318,000,000 | 11,206,000,000 | 10,582,000,000 | 6,385,000,000 | 5,928,000,000 | 5,575,000,000 | 4,704,000,000 | 1,720 | 2,829,000,000 | 2,671,000,000 | 2,605,000,000 | ||
accumulated other comprehensive loss | -85,000,000 | -91,000,000 | -112,000,000 | -123,000,000 | -133,000,000 | -173,000,000 | -169,000,000 | -179,000,000 | -213,000,000 | -515,000,000 | -522,000,000 | -550,000,000 | -493,000,000 | -455,000,000 | -410,000,000 | -350,000,000 | -524,000,000 | -542,000,000 | -504,000,000 | -438,000,000 | -377,000,000 | -337,000,000 | -187,000,000 | -156,000,000 | -116,000,000 | -213,000,000 | -239,000,000 | -473,000,000 | |||
total stockholders’ equity | 17,303,000,000 | 16,982,000,000 | 17,009,000,000 | 16,671,000,000 | 16,114,000,000 | 15,824,000,000 | 15,718,000,000 | 15,477,000,000 | 15,166,000,000 | 15,053,000,000 | 14,726,000,000 | 13,729,000,000 | 13,251,000,000 | 13,428,000,000 | 13,598,000,000 | 14,438,000,000 | 14,069,000,000 | 16,277,000,000 | 15,984,000,000 | 14,925,000,000 | 14,377,000,000 | 10,272,000,000 | 9,959,000,000 | 9,641,000,000 | 8,798,000,000 | ||||||
total capitalization | 39,968,000,000 | 38,652,000,000 | 38,675,000,000 | 38,310,000,000 | 35,078,000,000 | 34,243,000,000 | 34,482,000,000 | 33,261,000,000 | 32,205,000,000 | 31,447,000,000 | 31,866,000,000 | 30,224,000,000 | 29,401,000,000 | 29,899,000,000 | 30,566,000,000 | 29,657,000,000 | 28,494,000,000 | 31,623,000,000 | 30,480,000,000 | 29,373,000,000 | 27,545,000,000 | 17,733,000,000 | 17,656,000,000 | 17,460,000,000 | 16,523,000,000 | 8,311 | 16,790,000,000 | 17,670,000,000 | 17,414,000,000 | ||
total liabilities and capitalization | 57,945,000,000 | 57,576,000,000 | 56,913,000,000 | 56,024,000,000 | 54,640,000,000 | 52,382,000,000 | 52,388,000,000 | 50,741,000,000 | 49,552,000,000 | 49,505,000,000 | 49,409,000,000 | 48,718,000,000 | 47,741,000,000 | 49,608,000,000 | 47,774,000,000 | 48,999,000,000 | 49,426,000,000 | 50,206,000,000 | 50,050,000,000 | 46,815,000,000 | 45,326,000,000 | 29,821,000,000 | 29,370,000,000 | 29,909,000,000 | 28,730,000,000 | 16,444 | 28,458,000,000 | 28,259,000,000 | 28,856,000,000 | ||
other postretirement benefit (opeb) costs | 242,000,000 | 292,000,000 | 349,000,000 | 410,000,000 | 572,000,000 | 730,000,000 | 704,000,000 | 1,127,000,000 | 956,000,000 | 967,000,000 | 1,095,000,000 | 804 | 1,093,000,000 | 627,000,000 | 613,000,000 | ||||||||||||||||
accrued pension costs of servco | 17,000,000 | 26,000,000 | 31,000,000 | 99,000,000 | 100,000,000 | 102,000,000 | 76,000,000 | 81,000,000 | 82,000,000 | 82,000,000 | 160,000,000 | 169,000,000 | 171,000,000 | 174,000,000 | 207,000,000 | 223,000,000 | 226,000,000 | 98,000,000 | 109,000,000 | ||||||||||||
commitments and contingent liabilities (see note 12) capitalization | |||||||||||||||||||||||||||||||
clean energy program | 186,000,000 | 226,000,000 | 226,000,000 | 86,000,000 | 186,000,000 | 229,000,000 | 86,000,000 | 187,000,000 | 230,000,000 | 87,000,000 | 146,000,000 | 188,000,000 | 86,000,000 | 143,000,000 | 187,000,000 | 143,000,000 | 214,000,000 | 211,000,000 | 195,000,000 | 166,000,000 | 145 | 128,000,000 | 108,000,000 | 103,000,000 | |||||||
commitments and contingent liabilities (see note 13) capitalization | |||||||||||||||||||||||||||||||
solar loan i | 1,000,000 | ||||||||||||||||||||||||||||||
solar loan ii | 22,000,000 | ||||||||||||||||||||||||||||||
solar loan iii | 21,000,000 | ||||||||||||||||||||||||||||||
total | 44,000,000 | ||||||||||||||||||||||||||||||
lease receivables | 200,000,000 | ||||||||||||||||||||||||||||||
unearned and deferred income | -53,000,000 | ||||||||||||||||||||||||||||||
gross investments in leases | 147,000,000 | ||||||||||||||||||||||||||||||
deferred tax liabilities | -33,000,000 | ||||||||||||||||||||||||||||||
net investments in leases | 114,000,000 | ||||||||||||||||||||||||||||||
aa | 7,000,000 | ||||||||||||||||||||||||||||||
a- | 39,000,000 | ||||||||||||||||||||||||||||||
bbb+ | 154,000,000 | ||||||||||||||||||||||||||||||
assets held for sale | 20,000,000 | 2,060,000,000 | 2,050,000,000 | 23,000,000 | |||||||||||||||||||||||||||
long-term tax receivable | 5,000,000 | 5,000,000 | 47,000,000 | 47,000,000 | 47,000,000 | 47,000,000 | 43,000,000 | 150,000,000 | |||||||||||||||||||||||
intangibles | 23,000,000 | 14,000,000 | 9,000,000 | 14,000,000 | 69,000,000 | 38,000,000 | 20,000,000 | 52,000,000 | |||||||||||||||||||||||
liabilities held for sale | 144,000,000 | 126,000,000 | |||||||||||||||||||||||||||||
other intangibles | 22,000,000 | 133,000,000 | 163,000,000 | 158,000,000 | 188,000,000 | 143,000,000 | 131,000,000 | 135,000,000 | 136,000,000 | 123,000,000 | |||||||||||||||||||||
unbilled revenues | 161,000,000 | 240,000,000 | 289,000,000 | 296,000,000 | 400,000,000 | 411,000,000 | 260,000,000 | 239,000,000 | 246,000,000 | ||||||||||||||||||||||
goodwill | 16,000,000 | 16,000,000 | 16,000,000 | 16,000,000 | 16,000,000 | 16,000,000 | 410,000,000 | ||||||||||||||||||||||||
long-term receivable of vies | 624,000,000 | ||||||||||||||||||||||||||||||
treasury stock | -808,000,000 | -601,000,000 | -597,000,000 | -593,000,000 | -588,000,000 | -479,000,000 | -532,000,000 | -531,000,000 | |||||||||||||||||||||||
accounts receivable | 967,000,000 | 1,419,000,000 | 1,387,000,000 | 1,229,000,000 | 1,588,000,000 | 1,455,000,000 | 1,818,000,000 | ||||||||||||||||||||||||
assets of discontinued operations | 293,000,000 | 564,000,000 | 299,000,000 | 522,000,000 | |||||||||||||||||||||||||||
deferred income taxes | 170,000,000 | 80,000,000 | 43,000,000 | ||||||||||||||||||||||||||||
regulatory assets of variable interest entities | 925,000,000 | 1,080,000,000 | 1,128,000,000 | ||||||||||||||||||||||||||||
nuclear decommissioning trust (ndt) funds | 1,349,000,000 | 1,366,000,000 | 1,363,000,000 | 1,199,000,000 | 1,311,000,000 | 1,159,000,000 | 1,184,000,000 | ||||||||||||||||||||||||
other special funds | 172,000,000 | 164,000,000 | 160,000,000 | 149,000,000 | 155,000,000 | 538,000,000 | 559,000,000 | ||||||||||||||||||||||||
restricted cash of vies | 22,000,000 | 21,000,000 | 21,000,000 | ||||||||||||||||||||||||||||
securitization debt of vies due within one year | 216,000,000 | 209,000,000 | 206,000,000 | ||||||||||||||||||||||||||||
liabilities of discontinued operations | 45,000,000 | 72,000,000 | 133,000,000 | 441,000,000 | |||||||||||||||||||||||||||
regulatory liabilities of vies | 9,000,000 | 9,000,000 | 8,000,000 | ||||||||||||||||||||||||||||
securitization debt of vies | 723,000,000 | 890,000,000 | 939,000,000 | ||||||||||||||||||||||||||||
project level, non-recourse debt | 44,000,000 | 45,000,000 | 46,000,000 | 19,000,000 | 647,000,000 | 866,000,000 | 880,000,000 | ||||||||||||||||||||||||
total long-term debt | 7,461,000,000 | 7,697,000,000 | 7,819,000,000 | 7,645,000,000 | 4,461 | 9,863,000,000 | 11,058,000,000 | 11,113,000,000 | |||||||||||||||||||||||
common stock | 4,823,000,000 | 4,813,000,000 | 4,807,000,000 | 4,788,000,000 | 4,710,000,000 | 4,632,000,000 | 4,620,000,000 | ||||||||||||||||||||||||
total common stockholders’ equity | 10,270,000,000 | 9,957,000,000 | 9,633,000,000 | 8,788,000,000 | 6,847,000,000 | ||||||||||||||||||||||||||
noncontrolling interest | 2,000,000 | 2,000,000 | 8,000,000 | 10,000,000 | |||||||||||||||||||||||||||
subsidiary’s preferred stock without mandatory redemption | 80,000,000 | ||||||||||||||||||||||||||||||
restricted funds | 2,000,000 | 52,000,000 | 75,000,000 | 82,000,000 | |||||||||||||||||||||||||||
securitization debt | 1,145,000,000 | 1,297 | 1,626,000,000 | 1,801,000,000 | 1,841,000,000 | ||||||||||||||||||||||||||
accounts payable—affiliated companies | 774 | ||||||||||||||||||||||||||||||
deferred income taxes and itc | 2,544 | ||||||||||||||||||||||||||||||
preferred stock without mandatory redemption, 100 par value, 7,500,000 authorized; issued and outstanding, 2009 and 2008—795,234 shares | 80 | ||||||||||||||||||||||||||||||
common stockholder’s equity | |||||||||||||||||||||||||||||||
common stock; 150,000,000 shares authorized; | |||||||||||||||||||||||||||||||
issued and outstanding, 2009 and 2008—132,450,344 shares | 892 | ||||||||||||||||||||||||||||||
contributed capital | 170 | ||||||||||||||||||||||||||||||
basis adjustment | 986 | ||||||||||||||||||||||||||||||
accumulated other comprehensive income | 2 | ||||||||||||||||||||||||||||||
total common stockholder’s equity | 3,770 | ||||||||||||||||||||||||||||||
cash flows from operating activities | |||||||||||||||||||||||||||||||
net income | 124 | ||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash flows from operating activities: | |||||||||||||||||||||||||||||||
depreciation and amortization | 149 | ||||||||||||||||||||||||||||||
benefit from deferred income taxes and itc | 6 | ||||||||||||||||||||||||||||||
non-cash employee benefit plan costs | 59 | ||||||||||||||||||||||||||||||
cost of removal | -9 | ||||||||||||||||||||||||||||||
over recovery of electric energy costs | 20 | ||||||||||||||||||||||||||||||
over (under) recovery of gas costs | 40 | ||||||||||||||||||||||||||||||
over recovery of sbc | 44 | ||||||||||||||||||||||||||||||
net changes in certain current assets and liabilities: | |||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues | -86 | ||||||||||||||||||||||||||||||
accounts receivable/payable-affiliated companies | -62 | ||||||||||||||||||||||||||||||
other current assets and liabilities | 51 | ||||||||||||||||||||||||||||||
employee benefit plan funding and related payments | -172 | ||||||||||||||||||||||||||||||
net cash from operating activities | 216 | ||||||||||||||||||||||||||||||
cash flows from investing activities | |||||||||||||||||||||||||||||||
additions to property, plant and equipment | -194 | ||||||||||||||||||||||||||||||
net cash from investing activities | -200 | ||||||||||||||||||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||
net change in short-term debt | -19 | ||||||||||||||||||||||||||||||
issuance of long-term debt | |||||||||||||||||||||||||||||||
redemption of long-term debt | |||||||||||||||||||||||||||||||
redemption of securitization debt | -42 | ||||||||||||||||||||||||||||||
deferred issuance costs | |||||||||||||||||||||||||||||||
preferred stock dividends | -1 | ||||||||||||||||||||||||||||||
net cash from financing activities | -62 | ||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -46 | ||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 91 | ||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 45 | ||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||
income taxes received | -12 | ||||||||||||||||||||||||||||||
interest paid, net of amounts capitalized | 75 | ||||||||||||||||||||||||||||||
debt supporting trust preferred securities | 186,000,000 | 660,000,000 | 660,000,000 | ||||||||||||||||||||||||||||
subsidiaries’ preferred securities | |||||||||||||||||||||||||||||||
preferred stock without mandatory redemption, 100 par value, 7,500,000 authorized; issued and outstanding, 2007 and 2006—795,234 shares | 80,000,000 | ||||||||||||||||||||||||||||||
common stockholders’ equity | |||||||||||||||||||||||||||||||
energy trading contracts | 72,000,000 | 94,000,000 | |||||||||||||||||||||||||||||
goodwill and other intangibles | 590,000,000 | 595,000,000 | |||||||||||||||||||||||||||||
subsidiaries' preferred securities | |||||||||||||||||||||||||||||||
preferred stock without mandatory redemption, 100 par value, 7,500,000 authorized; issued and outstanding, 2006 and 2005—795,234 shares | 80,000,000 | 80,000,000 | |||||||||||||||||||||||||||||
common stockholders' equity | |||||||||||||||||||||||||||||||
total common stockholders' equity | 6,532,000,000 | 6,221,000,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 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 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2007-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net income | 315,000,000 | 918,000,000 | 332,000,000 | 546,000,000 | 434,000,000 | 532,000,000 | 546,000,000 | 139,000,000 | 591,000,000 | 1,287,000,000 | 788,000,000 | 114,000,000 | 131,000,000 | -2,000,000 | 445,000,000 | -1,564,000,000 | -177,000,000 | 648,000,000 | 431,000,000 | 526,000,000 | 118,000,000 | 124,000,000 | 506,000,000 |
adjustments to reconcile net income to net cash flows from operating activities: | |||||||||||||||||||||||
depreciation and amortization | 318,000,000 | 384,000,000 | 275,000,000 | 280,000,000 | 285,000,000 | 295,000,000 | 292,000,000 | 282,000,000 | 279,000,000 | 282,000,000 | 278,000,000 | 270,000,000 | 269,000,000 | 283,000,000 | 270,000,000 | 283,000,000 | 322,000,000 | 341,000,000 | 329,000,000 | 245,000,000 | 177,000,000 | 149,000,000 | 214,000,000 |
amortization of nuclear fuel | 48,000,000 | 42,000,000 | 51,000,000 | 45,000,000 | 50,000,000 | 46,000,000 | 48,000,000 | 42,000,000 | 48,000,000 | 43,000,000 | 50,000,000 | 44,000,000 | 49,000,000 | 45,000,000 | 49,000,000 | 40,000,000 | 39,000,000 | 25,000,000 | |||||
provision for deferred income taxes and itc | 37,000,000 | 83,000,000 | 40,000,000 | 62,000,000 | -84,000,000 | 164,000,000 | 213,000,000 | ||||||||||||||||
non-cash employee benefit plan (credits) costs | 19,000,000 | 35,000,000 | 11,000,000 | 11,000,000 | 19,000,000 | 18,000,000 | 9,000,000 | 338,000,000 | 10,000,000 | 9,000,000 | -60,000,000 | -59,000,000 | -60,000,000 | -60,000,000 | -44,000,000 | -45,000,000 | -45,000,000 | -44,000,000 | -26,000,000 | ||||
net realized and unrealized losses on energy contracts and other derivatives | 92,000,000 | -158,000,000 | 258,000,000 | -292,000,000 | 25,000,000 | -295,000,000 | -771,000,000 | 298,000,000 | 104,000,000 | 847,000,000 | 46,000,000 | ||||||||||||
cost of removal | -39,000,000 | -45,000,000 | -38,000,000 | -34,000,000 | -46,000,000 | -45,000,000 | -45,000,000 | -39,000,000 | -41,000,000 | -41,000,000 | -35,000,000 | -31,000,000 | -33,000,000 | -30,000,000 | -33,000,000 | -28,000,000 | -33,000,000 | -27,000,000 | -29,000,000 | -13,000,000 | -19,000,000 | -9,000,000 | -10,000,000 |
energy efficiency programs regulatory investment expenditures | -165,000,000 | -119,000,000 | -118,000,000 | ||||||||||||||||||||
amortization of energy efficiency programs regulatory investment expenditures | 38,000,000 | 30,000,000 | 27,000,000 | ||||||||||||||||||||
net change in other regulatory assets and liabilities | -32,000,000 | 38,000,000 | 73,000,000 | 37,000,000 | -4,000,000 | -47,000,000 | |||||||||||||||||
net losses and expense from ndt fund | -43,000,000 | -28,000,000 | -109,000,000 | -141,000,000 | 25,000,000 | -74,000,000 | -58,000,000 | 81,000,000 | 168,000,000 | 54,000,000 | -68,000,000 | ||||||||||||
net change in certain current assets and liabilities: | |||||||||||||||||||||||
tax receivable | -4,000,000 | 5,000,000 | 0 | 1,000,000 | 70,000,000 | 0 | 0 | 1,000,000 | 0 | 0 | -10,000,000 | 66,000,000 | 39,000,000 | ||||||||||
accrued taxes | -11,000,000 | 11,000,000 | -88,000,000 | 85,000,000 | 4,000,000 | 0 | -313,000,000 | 215,000,000 | -24,000,000 | -133,000,000 | 74,000,000 | -44,000,000 | -104,000,000 | 40,000,000 | 43,000,000 | ||||||||
cash collateral | -115,000,000 | 144,000,000 | -168,000,000 | 233,000,000 | 80,000,000 | 301,000,000 | 794,000,000 | 640,000,000 | -73,000,000 | -561,000,000 | -683,000,000 | 155,000,000 | -656,000,000 | -245,000,000 | -44,000,000 | 2,000,000 | |||||||
obligation to return cash collateral | -15,000,000 | 26,000,000 | 5,000,000 | 4,000,000 | -4,000,000 | 1,000,000 | -12,000,000 | -186,000,000 | -142,000,000 | -299,000,000 | 347,000,000 | 205,000,000 | 7,000,000 | 3,000,000 | |||||||||
other current assets and liabilities | 58,000,000 | -26,000,000 | 39,000,000 | 14,000,000 | 41,000,000 | -97,000,000 | -27,000,000 | -146,000,000 | 114,000,000 | 169,000,000 | -212,000,000 | -105,000,000 | 110,000,000 | 20,000,000 | -45,000,000 | -72,000,000 | -91,000,000 | -30,000,000 | 54,000,000 | 55,000,000 | 51,000,000 | ||
employee benefit plan funding and related payments | -63,000,000 | -20,000,000 | -5,000,000 | -12,000,000 | -12,000,000 | -19,000,000 | -9,000,000 | -10,000,000 | -9,000,000 | -12,000,000 | -10,000,000 | -9,000,000 | -10,000,000 | -6,000,000 | -7,000,000 | -10,000,000 | -5,000,000 | -3,000,000 | -6,000,000 | -446,000,000 | -168,000,000 | -172,000,000 | -37,000,000 |
other | 31,000,000 | 87,000,000 | 2,000,000 | -23,000,000 | -13,000,000 | 23,000,000 | 49,000,000 | 14,000,000 | -23,000,000 | 10,000,000 | 14,000,000 | 35,000,000 | -2,000,000 | -62,000,000 | 16,000,000 | 16,000,000 | 3,000,000 | 10,000,000 | -22,000,000 | -16,000,000 | -19,000,000 | -12,000,000 | 65,000,000 |
net cash from operating activities | 721,000,000 | 1,623,000,000 | 322,000,000 | 632,000,000 | 482,000,000 | 661,000,000 | 710,000,000 | 687,000,000 | 572,000,000 | 1,837,000,000 | 802,000,000 | 345,000,000 | -116,000,000 | 472,000,000 | 558,000,000 | 129,000,000 | 22,000,000 | 1,027,000,000 | 585,000,000 | 1,042,000,000 | 160,000,000 | 216,000,000 | 743,000,000 |
capital expenditures | -1,129,000,000 | -864,000,000 | -674,000,000 | -605,000,000 | -837,000,000 | -797,000,000 | -965,000,000 | -916,000,000 | -705,000,000 | -739,000,000 | -800,000,000 | -797,000,000 | -605,000,000 | -686,000,000 | -673,000,000 | -743,000,000 | -670,000,000 | -633,000,000 | -831,000,000 | -497,000,000 | -217,000,000 | -194,000,000 | -314,000,000 |
free cash flows | -408,000,000 | 759,000,000 | -352,000,000 | 27,000,000 | -355,000,000 | -136,000,000 | -255,000,000 | -229,000,000 | -133,000,000 | 1,098,000,000 | 2,000,000 | -452,000,000 | -721,000,000 | -214,000,000 | -115,000,000 | -614,000,000 | -648,000,000 | 394,000,000 | -246,000,000 | 545,000,000 | -57,000,000 | 22,000,000 | 429,000,000 |
cash flows from investing activities | |||||||||||||||||||||||
additions to property, plant and equipment | -1,129,000,000 | -864,000,000 | -674,000,000 | -605,000,000 | -837,000,000 | -797,000,000 | -965,000,000 | -916,000,000 | -705,000,000 | -739,000,000 | -800,000,000 | -797,000,000 | -605,000,000 | -686,000,000 | -673,000,000 | -743,000,000 | -670,000,000 | -633,000,000 | -831,000,000 | -497,000,000 | -217,000,000 | -194,000,000 | -314,000,000 |
proceeds from sales of trust investments | 305,000,000 | 1,070,000,000 | 2,000,000 | 1,000,000 | 445,000,000 | 369,000,000 | 716,000,000 | 277,000,000 | 319,000,000 | 402,000,000 | 305,000,000 | 419,000,000 | 361,000,000 | 501,000,000 | 443,000,000 | 428,000,000 | 567,000,000 | 662,000,000 | 438,000,000 | ||||
purchases of trust investments | -310,000,000 | -1,059,000,000 | -1,000,000 | -1,000,000 | -461,000,000 | -380,000,000 | -726,000,000 | -283,000,000 | -327,000,000 | -415,000,000 | -302,000,000 | -433,000,000 | -366,000,000 | -510,000,000 | -437,000,000 | -432,000,000 | -563,000,000 | -660,000,000 | -433,000,000 | ||||
proceeds from sales of long-lived assets and lease investments | 4,000,000 | 0 | 1,000,000 | ||||||||||||||||||||
proceeds from sales of equity method investments | 0 | 1,000,000 | |||||||||||||||||||||
net cash from investing activities | -1,248,000,000 | -795,000,000 | -668,000,000 | -597,000,000 | -827,000,000 | -785,000,000 | -928,000,000 | -911,000,000 | -405,000,000 | -714,000,000 | -802,000,000 | -830,000,000 | -652,000,000 | 1,183,000,000 | -661,000,000 | -790,000,000 | -169,000,000 | -624,000,000 | -821,000,000 | -155,000,000 | -225,000,000 | -200,000,000 | -328,000,000 |
cash flows from financing activities | |||||||||||||||||||||||
net change in commercial paper | |||||||||||||||||||||||
proceeds from short-term loans | 0 | 0 | 0 | 0 | 0 | 1,250,000,000 | 750,000,000 | 500,000,000 | |||||||||||||||
repayment of short-term loans | |||||||||||||||||||||||
issuance of long-term debt | 0 | 2,700,000,000 | 0 | 900,000,000 | 0 | 2,250,000,000 | 1,000,000,000 | 900,000,000 | 0 | 900,000,000 | 1,100,000,000 | 0 | 0 | 1,750,000,000 | 1,500,000,000 | 425,000,000 | 0 | 900,000,000 | 0 | 300,000,000 | 0 | ||
redemption of long-term debt | -1,654,000,000 | -44,000,000 | -1,084,000,000 | -300,000,000 | -709,000,000 | -300,000,000 | 0 | ||||||||||||||||
cash dividends paid on common stock | -315,000,000 | -299,000,000 | -299,000,000 | -284,000,000 | -284,000,000 | -285,000,000 | -284,000,000 | -269,000,000 | -269,000,000 | -270,000,000 | -271,000,000 | -258,000,000 | -257,000,000 | -258,000,000 | -258,000,000 | -248,000,000 | -173,000,000 | -149,000,000 | |||||
net cash from financing activities | 323,000,000 | -605,000,000 | -150,000,000 | 444,000,000 | -734,000,000 | 1,249,000,000 | 217,000,000 | -273,000,000 | -824,000,000 | -380,000,000 | 93,000,000 | -1,343,000,000 | 1,372,000,000 | -876,000,000 | -894,000,000 | 2,377,000,000 | -550,000,000 | -134,000,000 | -191,000,000 | -267,000,000 | -129,000,000 | -62,000,000 | -165,000,000 |
net increase in cash, cash equivalents and restricted cash | -204,000,000 | 223,000,000 | -496,000,000 | 479,000,000 | -1,079,000,000 | 1,125,000,000 | -1,000,000 | -497,000,000 | -657,000,000 | 743,000,000 | 93,000,000 | -1,828,000,000 | 604,000,000 | 779,000,000 | -997,000,000 | 1,716,000,000 | -697,000,000 | 269,000,000 | -427,000,000 | ||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 46,000,000 | 0 | 108,000,000 | 0 | 99,000,000 | 0 | 0 | 0 | 511,000,000 | 0 | 0 | 0 | 863,000,000 | 0 | 0 | 0 | 572,000,000 | 0 | ||||
cash, cash equivalents and restricted cash at end of period | -204,000,000 | 269,000,000 | -496,000,000 | 587,000,000 | -1,079,000,000 | 1,224,000,000 | -1,000,000 | -497,000,000 | -657,000,000 | 1,254,000,000 | 93,000,000 | -1,828,000,000 | 604,000,000 | 1,642,000,000 | -997,000,000 | 1,716,000,000 | -697,000,000 | 841,000,000 | -427,000,000 | ||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||
income taxes paid | 21,000,000 | -4,000,000 | 47,000,000 | 34,000,000 | 135,000,000 | -72,000,000 | 1,000,000 | 27,000,000 | 85,000,000 | 197,000,000 | 168,000,000 | -25,000,000 | 121,000,000 | 8,000,000 | 240,000,000 | ||||||||
interest paid, net of amounts capitalized | 241,000,000 | 396,000,000 | 106,000,000 | 189,000,000 | 203,000,000 | 172,000,000 | 182,000,000 | 154,000,000 | 199,000,000 | 148,000,000 | 186,000,000 | 140,000,000 | 161,000,000 | 115,000,000 | 167,000,000 | 101,000,000 | 184,000,000 | 95,000,000 | 184,000,000 | 85,000,000 | 66,000,000 | 75,000,000 | 122,000,000 |
accrued property, plant and equipment expenditures | -147,000,000 | 280,000,000 | -6,000,000 | 289,000,000 | -25,000,000 | 408,000,000 | 18,000,000 | 12,000,000 | 80,000,000 | 333,000,000 | -1,000,000 | -14,000,000 | 86,000,000 | 295,000,000 | 43,000,000 | -21,000,000 | 51,000,000 | 258,000,000 | -62,000,000 | ||||
cash flows from operating activities | |||||||||||||||||||||||
energy efficiency programs regulatory expenditures | -186,000,000 | ||||||||||||||||||||||
amortization of energy efficiency programs regulatory expenditures | 43,000,000 | ||||||||||||||||||||||
prepayments | 176,000,000 | -264,000,000 | -10,000,000 | 66,000,000 | 109,000,000 | 65,000,000 | 35,000,000 | ||||||||||||||||
net change in commercial paper and loans | -520,000,000 | 200,000,000 | -444,000,000 | 855,000,000 | -425,000,000 | -252,000,000 | 447,000,000 | -200,000,000 | 172,000,000 | -363,000,000 | -593,000,000 | 1,005,000,000 | 35,000,000 | -598,000,000 | -43,000,000 | -141,000,000 | |||||||
repayment of long-term debt | -1,800,000,000 | ||||||||||||||||||||||
net income taxes paid | 26,000,000 | ||||||||||||||||||||||
benefit from deferred income taxes and itc | 20,000,000 | -21,000,000 | 4,000,000 | 6,000,000 | |||||||||||||||||||
accounts receivable and unbilled revenues | -20,000,000 | -107,000,000 | -98,000,000 | -86,000,000 | |||||||||||||||||||
materials and supplies | 13,000,000 | 4,000,000 | -10,000,000 | -4,000,000 | |||||||||||||||||||
accounts payable | 129,000,000 | -67,000,000 | -15,000,000 | -14,000,000 | |||||||||||||||||||
accounts receivable/payable—affiliated companies | -118,000,000 | 115,000,000 | |||||||||||||||||||||
losses on asset dispositions and impairments | 52,000,000 | -5,000,000 | 43,000,000 | ||||||||||||||||||||
emission allowances and renewable energy credit (rec) compliance accrual | -1,000,000 | -1,000,000 | 2,000,000 | 3,000,000 | 5,000,000 | 10,000,000 | 12,000,000 | 28,000,000 | 22,000,000 | 34,000,000 | 39,000,000 | 43,000,000 | 36,000,000 | ||||||||||
contributions to equity method investments | |||||||||||||||||||||||
payments for share repurchase program | 0 | 0 | 0 | -500,000,000 | |||||||||||||||||||
proceeds from sales of long-lived assets | 0 | 0 | 20,000,000 | 24,000,000 | 0 | 1,890,000,000 | |||||||||||||||||
payment of short-term loans | -250,000,000 | -1,250,000,000 | -750,000,000 | -1,250,000,000 | 0 | -1,250,000,000 | 0 | 0 | -300,000,000 | ||||||||||||||
payment of long-term debt | -750,000,000 | -250,000,000 | -325,000,000 | ||||||||||||||||||||
loss on extinguishment of debt | |||||||||||||||||||||||
premium paid on early extinguishment of debt | |||||||||||||||||||||||
net change in regulatory assets and liabilities | -56,000,000 | -124,000,000 | -65,000,000 | -117,000,000 | -11,000,000 | -66,000,000 | -122,000,000 | -224,000,000 | -23,000,000 | 4,000,000 | -28,000,000 | -105,000,000 | |||||||||||
(gains) losses on asset dispositions and impairments | 22,000,000 | 2,158,000,000 | |||||||||||||||||||||
benefit from deferred income taxes (other than leases) and itc | 138,000,000 | -750,000,000 | 99,000,000 | -152,000,000 | -79,000,000 | ||||||||||||||||||
leveraged lease (income), (gains) and losses, adjusted for rents received and deferred taxes | -6,000,000 | -4,000,000 | -6,000,000 | 31,000,000 | -18,000,000 | 1,000,000 | -10,000,000 | 16,000,000 | 20,000,000 | ||||||||||||||
net realized and unrealized (gains) losses on energy contracts and other derivatives | -382,000,000 | 665,000,000 | -1,000,000 | 8,000,000 | |||||||||||||||||||
net (gains) losses and income from ndt fund | -75,000,000 | 4,000,000 | -171,000,000 | ||||||||||||||||||||
provision for deferred income taxes (other than leases) and itc | -81,000,000 | -45,000,000 | -340,000,000 | 96,000,000 | |||||||||||||||||||
purchase of emissions allowances and recs | |||||||||||||||||||||||
purchase of emission allowances and recs | -49,000,000 | -22,000,000 | -12,000,000 | ||||||||||||||||||||
(gain) loss on asset dispositions | -1,000,000 | ||||||||||||||||||||||
proceeds from short-term loan | |||||||||||||||||||||||
loss on asset dispositions | |||||||||||||||||||||||
leveraged lease loss, adjusted for rents received and deferred taxes | |||||||||||||||||||||||
net loss on lease investments | |||||||||||||||||||||||
impairment costs for early plant retirements | |||||||||||||||||||||||
non-cash employee benefit plan costs | 53,000,000 | 54,000,000 | 59,000,000 | 45,000,000 | |||||||||||||||||||
leveraged lease income, adjusted for rents received and deferred taxes | -11,000,000 | 41,000,000 | |||||||||||||||||||||
gain on sale of hudson and mercer units | |||||||||||||||||||||||
net (gain) loss on lease investments | |||||||||||||||||||||||
net change in certain current assets and liabilities | 455,000,000 | ||||||||||||||||||||||
gain on disposal of discontinued operations | -81,000,000 | ||||||||||||||||||||||
lease transaction reserves, net of tax | |||||||||||||||||||||||
over (under) recovery of electric energy costs (bgs and ntc) and gas costs | 31,000,000 | ||||||||||||||||||||||
over | 23,000,000 | ||||||||||||||||||||||
market transition charge refund | |||||||||||||||||||||||
net realized (gains) losses and income from ndt funds | -60,000,000 | ||||||||||||||||||||||
net change in tax receivable | 441,000,000 | ||||||||||||||||||||||
proceeds from sale of discontinued operations | 351,000,000 | 0 | |||||||||||||||||||||
proceeds from the sale of capital leases and investments | |||||||||||||||||||||||
proceeds from sales of available-for-sale securities | 315,000,000 | ||||||||||||||||||||||
investments in available-for-sale securities | -331,000,000 | ||||||||||||||||||||||
restricted funds | -26,000,000 | ||||||||||||||||||||||
repayment of non-recourse debt | -1,000,000 | -11,000,000 | |||||||||||||||||||||
redemption of securitization debt | -46,000,000 | -44,000,000 | -42,000,000 | ||||||||||||||||||||
premium paid on debt exchange/redemption | |||||||||||||||||||||||
redemption of preferred securities | -80,000,000 | ||||||||||||||||||||||
net increase in cash and cash equivalents | 620,000,000 | -194,000,000 | -46,000,000 | 251,000,000 | |||||||||||||||||||
cash and cash equivalents at beginning of period | 280,000,000 | 240,000,000 | 91,000,000 | 0 | |||||||||||||||||||
cash and cash equivalents at end of period | 900,000,000 | 46,000,000 | 45,000,000 | 251,000,000 | |||||||||||||||||||
purchase of common treasury stock | |||||||||||||||||||||||
non-cash interest expense | 1,000,000 | ||||||||||||||||||||||
over recovery of electric energy costs | 4,000,000 | 20,000,000 | |||||||||||||||||||||
over recovery of gas costs | 4,000,000 | ||||||||||||||||||||||
over recovery of sbc | 30,000,000 | 44,000,000 | |||||||||||||||||||||
net changes in certain current assets and liabilities: | |||||||||||||||||||||||
accrued interest | 7,000,000 | 1,000,000 | |||||||||||||||||||||
accounts receivable/payable-affiliated companies | -77,000,000 | -62,000,000 | |||||||||||||||||||||
solar loan investments | -6,000,000 | ||||||||||||||||||||||
net change in short-term debt | -19,000,000 | ||||||||||||||||||||||
deferred issuance costs | -4,000,000 | ||||||||||||||||||||||
preferred stock dividends | -1,000,000 | -1,000,000 | |||||||||||||||||||||
income taxes received | -3,000,000 | -12,000,000 | |||||||||||||||||||||
(gain) loss on disposal and impairment on equity method investments | |||||||||||||||||||||||
gain on sale of investments | |||||||||||||||||||||||
undistributed earnings from affiliates | |||||||||||||||||||||||
realized and unrealized (gains) losses on energy contracts and other derivatives | |||||||||||||||||||||||
under recovery of electric energy costs (bgs and ntc) and gas costs | |||||||||||||||||||||||
settlement for spent nuclear fuel claim | |||||||||||||||||||||||
proceeds from sale of property, plant and equipment | 3,000,000 | ||||||||||||||||||||||
proceeds from ndt funds sales | 392,000,000 | ||||||||||||||||||||||
investment in ndt funds | -391,000,000 | ||||||||||||||||||||||
ndt funds interest and dividends | 10,000,000 | ||||||||||||||||||||||
issuance of non-recourse debt | |||||||||||||||||||||||
issuance of common stock | 14,000,000 | ||||||||||||||||||||||
redemptions of long-term debt | |||||||||||||||||||||||
net premium paid on early extinguishment of debt | |||||||||||||||||||||||
premium paid on debt exchange | |||||||||||||||||||||||
redemption of debt underlying trust securities | |||||||||||||||||||||||
over (under) recovery of gas costs | 40,000,000 | ||||||||||||||||||||||
gain on disposition of property, plant and equipment | |||||||||||||||||||||||
gain on disposal of discontinued operations, net of tax | |||||||||||||||||||||||
(gain) loss on sale of investments | 3,000,000 | ||||||||||||||||||||||
equity in earnings of affiliates less dividends received | |||||||||||||||||||||||
foreign currency transaction loss | 7,000,000 | ||||||||||||||||||||||
realized and unrealized losses (gains) on energy contracts and other derivatives | |||||||||||||||||||||||
(under) over recovery of electric energy costs (bgs and ntc) and gas costs | 36,000,000 | ||||||||||||||||||||||
under recovery of societal benefits charge | -12,000,000 | ||||||||||||||||||||||
net realized gains and income from ndt funds | -7,000,000 | ||||||||||||||||||||||
other non-cash charges | 3,000,000 | ||||||||||||||||||||||
net change in working capital | -34,000,000 | ||||||||||||||||||||||
investment income and dividend distributions from partnerships | 2,000,000 | ||||||||||||||||||||||
proceeds from the sale of investments and return of capital from partnerships | 8,000,000 | ||||||||||||||||||||||
repayment of securitization debt | |||||||||||||||||||||||
effect of exchange rate change | |||||||||||||||||||||||
equity in earnings of affiliates less than dividends received | |||||||||||||||||||||||
unrealized losses (gains) on energy contracts and other derivatives | |||||||||||||||||||||||
(gain) loss on disposal of discontinued operations, net of tax | |||||||||||||||||||||||
foreign currency transaction gain | |||||||||||||||||||||||
unrealized gains on energy contracts and other derivatives | |||||||||||||||||||||||
over recovery of electric energy costs (bgs and ntc) and gas costs | |||||||||||||||||||||||
proceeds from the withdrawal of partnership interests and other distributions |
