Pinnacle West Capital Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Pinnacle West Capital Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 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 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 196,532,000 | -338,000 | 628,551,000 | 229,279,000 | 21,168,000 | 514,498,000 | 111,978,000 | 1,009,000 | 520,512,000 | 189,880,000 | 21,262,000 | 604,054,000 | 259,950,000 | 40,514,000 | 584,570,000 | 233,325,000 | 34,866,000 | 488,959,000 | 171,810,000 | 22,791,000 | 30,949,000 | 319,885,000 | 26,502,000 | 280,945,000 | 172,317,000 | 28,185,000 | 58,119,000 | 267,900,000 | 126,182,000 | 9,326,000 | 45,978,000 | 261,978,000 | 127,507,000 | 20,727,000 | 9,535,000 | 248,086,000 | 141,384,000 | 24,691,000 | 32,814,000 | 234,718,000 | 139,598,000 | 32,836,000 | 30,671,000 | 252,863,000 | 130,111,000 | -481,000 | 19,990,000 | 262,785,000 | 93,839,000 | -9,674,000 | 12,501,000 | 239,039,000 | 119,566,000 | -897,000 | -29,990,000 | 186,070,000 | 68,195,000 | -170,720,000 | -38,850,000 | 151,586,000 | 133,862,000 | -4,473,000 | 2,911,000 | 208,708,000 | 78,994,000 | 16,530,000 | 18,479,000 | 184,167,000 | 112,154,000 | 12,455,000 | 21,347,000 | 103,737,000 | 26,735,000 | 24,448,000 | 33,729,000 | 107,940,000 | 71,370,000 | 30,156,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale relating to bce | -22,988,000 | -22,988,000 | -22,988,000 | -6,423,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization including nuclear fuel | 492,225,000 | 250,651,000 | 711,587,000 | 465,546,000 | 226,413,000 | 636,224,000 | 416,652,000 | 208,772,000 | 612,958,000 | 405,127,000 | 203,639,000 | 532,341,000 | 350,536,000 | 176,409,000 | 515,742,000 | 343,173,000 | 173,168,000 | 500,801,000 | 332,185,000 | 167,801,000 | 161,094,000 | 164,311,000 | 164,922,000 | 154,422,000 | 143,424,000 | 147,861,000 | 142,160,000 | 140,560,000 | 141,532,000 | 140,759,000 | 143,543,000 | 145,903,000 | 140,724,000 | 141,494,000 | 124,765,000 | 125,351,000 | 123,977,000 | 122,394,000 | 114,351,000 | 128,489,000 | 125,138,000 | 124,344,000 | 120,692,000 | 120,827,000 | 121,256,000 | 118,487,000 | 123,677,000 | 124,407,000 | 122,402,000 | 123,298,000 | 122,045,000 | 120,798,000 | 115,842,000 | 114,122,000 | 110,628,000 | 113,593,000 | 108,866,000 | 110,073,000 | 106,603,000 | 108,011,000 | 104,937,000 | 104,418,000 | 101,582,000 | 103,421,000 | 100,174,000 | 98,719,000 | 98,695,000 | 99,202,000 | 93,791,000 | 95,072,000 | 89,414,000 | |||||||
deferred fuel and purchased power | -95,850,000 | -25,228,000 | -244,109,000 | -64,220,000 | -33,094,000 | -486,382,000 | -191,304,000 | -90,305,000 | -228,483,000 | -98,707,000 | -6,110,000 | -224,541,000 | -135,905,000 | -52,210,000 | -82,679,000 | -26,473,000 | -5,785,000 | -60,911,000 | -16,702,000 | 16,709,000 | 4,209,000 | -32,374,000 | -5,057,000 | -21,355,000 | -21,005,000 | -988,000 | -14,118,000 | -25,159,000 | -22,033,000 | 1,007,000 | 15,134,000 | -11,848,000 | -5,960,000 | 17,671,000 | -47,000 | -28,195,000 | -30,315,000 | 31,630,000 | 8,585,000 | -23,090,000 | 4,989,000 | 31,194,000 | 20,040,000 | -30,728,000 | 35,507,000 | 46,754,000 | 38,201,000 | -33,714,000 | 14,732,000 | 49,947,000 | 43,611,000 | -15,229,000 | 21,209,000 | 44,040,000 | -4,999,000 | -59,887,000 | -15,094,000 | 28,238,000 | 24,591,000 | -78,907,000 | -35,589,000 | 9,722,000 | 6,929,000 | -71,049,000 | -105,723,000 | -26,293,000 | -21,461,000 | -136,823,000 | -80,027,000 | -14,538,000 | -29,950,000 | |||||||
deferred fuel and purchased power amortization | 201,035,000 | 84,789,000 | 340,030,000 | 204,748,000 | 108,552,000 | 420,277,000 | 218,586,000 | 80,904,000 | 171,607,000 | 96,842,000 | 39,442,000 | 25,195,000 | 10,828,000 | -564,000 | -9,295,000 | -4,815,000 | -1,808,000 | 38,601,000 | 23,307,000 | 12,872,000 | 24,353,000 | 41,546,000 | 3,386,000 | -4,490,000 | -9,491,000 | -4,172,000 | 9,786,000 | 14,588,000 | 11,390,000 | 2,388,000 | -17,667,000 | 7,860,000 | 5,810,000 | 5,614,000 | 9,033,000 | 13,325,000 | 10,377,000 | 8,022,000 | 8,032,000 | 12,237,000 | 9,799,000 | 1,122,000 | -31,238,000 | -26,555,000 | -40,432,000 | -29,541,000 | -25,953,000 | 31,804,000 | 49,051,000 | 37,202,000 | 28,961,000 | 25,127,000 | 43,734,000 | 63,556,000 | 50,709,000 | 32,429,000 | 57,752,000 | 72,159,000 | 68,766,000 | 70,210,000 | 102,471,000 | |||||||||||||||||
allowance for equity funds used during construction | -28,016,000 | -13,249,000 | -28,790,000 | -19,202,000 | -10,292,000 | -40,071,000 | -28,095,000 | -15,061,000 | -30,966,000 | -21,833,000 | -9,747,000 | -30,549,000 | -19,197,000 | -9,207,000 | -24,652,000 | -16,508,000 | -7,697,000 | -24,677,000 | -18,760,000 | -11,188,000 | -12,908,000 | -12,259,000 | -14,345,000 | -12,728,000 | -10,456,000 | -9,482,000 | -11,061,000 | -10,194,000 | -10,369,000 | -10,516,000 | -9,001,000 | -7,645,000 | -9,345,000 | -9,224,000 | -8,811,000 | -5,395,000 | -5,649,000 | -5,524,000 | -5,504,000 | -5,389,000 | -3,080,000 | -2,197,000 | -4,730,000 | -4,992,000 | -2,425,000 | -4,673,000 | -5,414,000 | -6,124,000 | -6,321,000 | -5,235,000 | -5,195,000 | -4,444,000 | -3,700,000 | -3,178,000 | -3,633,000 | -3,801,000 | -2,784,000 | -2,852,000 | -2,952,000 | -2,603,000 | -2,026,000 | 1,327,000 | -2,184,000 | -2,002,000 | ||||||||||||||
deferred income taxes | 1,439,000 | 795,000 | -13,351,000 | 339,000 | -23,297,000 | -35,258,000 | -35,808,000 | -5,150,000 | 43,440,000 | 22,169,000 | 3,835,000 | 104,128,000 | 30,231,000 | -11,077,000 | 91,077,000 | 22,229,000 | -18,086,000 | 83,703,000 | 4,326,000 | 3,620,000 | -216,000 | 83,860,000 | 36,915,000 | 116,884,000 | 84,008,000 | 10,357,000 | 11,955,000 | 129,034,000 | 62,413,000 | 3,468,000 | 68,748,000 | 102,694,000 | 58,399,000 | 6,978,000 | 22,246,000 | 104,166,000 | 23,801,000 | 8,810,000 | -6,836,000 | 187,606,000 | 56,363,000 | 12,163,000 | 22,101,000 | 140,359,000 | 44,610,000 | 119,637,000 | 52,950,000 | -41,005,000 | -21,075,000 | 230,514,000 | 127,000 | 50,845,000 | -49,025,000 | 76,929,000 | 81,489,000 | -3,901,000 | -70,543,000 | 74,318,000 | 199,030,000 | -44,781,000 | -104,050,000 | 49,356,000 | 9,419,000 | -12,752,000 | 24,140,000 | -12,883,000 | 14,724,000 | 1,757,000 | 27,239,000 | -14,836,000 | -31,928,000 | -4,281,000 | -146,408,000 | 8,704,000 | 14,794,000 | 9,060,000 | ||
deferred investment tax credit | -3,301,000 | 36,000 | -10,287,000 | -4,082,000 | -294,000 | 73,003,000 | 42,601,000 | 3,749,000 | -7,152,000 | -2,538,000 | -319,000 | -8,333,000 | -3,651,000 | -529,000 | -8,541,000 | -3,386,000 | -465,000 | -7,288,000 | -2,656,000 | -353,000 | 2,227,000 | -4,619,000 | -294,000 | -1,099,000 | -2,850,000 | -344,000 | 29,424,000 | -4,259,000 | -1,969,000 | -114,000 | -1,069,000 | 11,760,000 | -1,924,000 | -294,000 | 1,040,000 | -3,669,000 | 36,378,000 | -3,995,000 | ||||||||||||||||||||||||||||||||||||||||
stock compensation | 12,356,000 | 7,160,000 | 16,940,000 | 10,622,000 | 5,935,000 | 12,304,000 | 7,225,000 | 3,635,000 | 12,824,000 | 7,872,000 | 5,338,000 | 16,708,000 | 13,484,000 | 11,337,000 | 12,119,000 | 9,130,000 | 6,282,000 | 16,486,000 | 13,725,000 | 12,074,000 | 3,407,000 | 2,951,000 | 3,949,000 | 3,662,000 | 2,894,000 | 9,997,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in current assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer and other receivables | -47,587,000 | 93,800,000 | -330,867,000 | -57,802,000 | 84,888,000 | -214,291,000 | -24,748,000 | 2,831,000 | -213,181,000 | -31,146,000 | 66,146,000 | -110,584,000 | -41,138,000 | 50,545,000 | -118,998,000 | 7,767,000 | 25,575,000 | -91,506,000 | 3,543,000 | 15,476,000 | 102,733,000 | -46,531,000 | 113,123,000 | -144,296,000 | -109,631,000 | 47,007,000 | 75,419,000 | -58,010,000 | -67,180,000 | 47,282,000 | 85,044,000 | -89,861,000 | -56,576,000 | 39,174,000 | 96,381,000 | 25,986,000 | 3,931,000 | 52,264,000 | -32,257,000 | 75,528,000 | 36,030,000 | -96,840,000 | -67,377,000 | 60,244,000 | 91,589,000 | -116,744,000 | -38,943,000 | 76,390,000 | 171,872,000 | -53,711,000 | -100,612,000 | 63,285,000 | 183,682,000 | -142,757,000 | -127,172,000 | 149,097,000 | 81,343,000 | -71,390,000 | -130,704,000 | 129,940,000 | 87,687,000 | -164,132,000 | -64,379,000 | 102,061,000 | 60,921,000 | -104,780,000 | -46,102,000 | 72,437,000 | ||||||||||
accrued unbilled revenues | -95,424,000 | 134,000 | -94,288,000 | -147,165,000 | 1,074,000 | -62,234,000 | -51,976,000 | 21,488,000 | -87,043,000 | -100,543,000 | 1,215,000 | -58,334,000 | -91,721,000 | 10,163,000 | -47,176,000 | -63,413,000 | 34,731,000 | -18,666,000 | -56,487,000 | 23,093,000 | 59,203,000 | 11,514,000 | 39,542,000 | 61,727,000 | -112,477,000 | 6,723,000 | 42,582,000 | 47,040,000 | -107,776,000 | 6,445,000 | 66,029,000 | 22,947,000 | -90,816,000 | 6,133,000 | 55,503,000 | 7,889,000 | 4,698,000 | 20,511,000 | 9,633,000 | 76,714,000 | -17,565,000 | -75,975,000 | 24,505,000 | |||||||||||||||||||||||||||||||||||
materials, supplies and fossil fuel | -25,497,000 | -2,770,000 | -34,493,000 | -55,498,000 | 4,374,000 | -43,193,000 | -42,156,000 | -14,392,000 | -72,623,000 | -34,315,000 | -11,892,000 | -46,744,000 | -31,449,000 | -4,801,000 | 6,843,000 | 10,295,000 | 5,445,000 | -18,332,000 | -21,287,000 | -13,057,000 | 14,488,000 | 2,379,000 | -4,802,000 | 3,556,000 | -4,770,000 | -667,000 | 2,947,000 | -5,989,000 | 26,000 | 1,525,000 | -1,408,000 | -4,226,000 | -8,316,000 | -9,995,000 | 7,070,000 | 21,421,000 | -6,735,000 | 5,434,000 | 7,337,000 | 6,240,000 | 4,520,000 | 4,847,000 | -9,832,000 | -11,796,000 | -11,926,000 | -9,539,000 | 7,430,000 | -11,418,000 | 10,000 | -6,291,000 | -9,057,000 | -14,438,000 | -9,229,000 | -445,000 | -3,606,000 | 4,186,000 | -1,255,000 | 192,000 | -5,806,000 | -9,967,000 | -10,000 | -129,000 | -908,000 | 3,668,000 | ||||||||||||||
income tax receivable | 332,000 | 332,000 | 332,000 | 14,087,000 | 9,847,000 | 2,387,000 | 7,514,000 | 7,514,000 | 542,000 | 6,792,000 | 6,792,000 | 6,792,000 | 17,402,000 | 4,605,000 | 1,128,000 | -14,063,000 | 0 | 4,073,000 | 5,458,000 | -5,780,000 | -3,751,000 | 0 | 4,637,000 | -4,048,000 | -589,000 | 0 | 3,317,000 | -219,000 | -3,098,000 | 0 | 4,647,000 | 130,870,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other current assets | -41,851,000 | -15,008,000 | -26,062,000 | -53,124,000 | -32,306,000 | -11,585,000 | -35,609,000 | -8,110,000 | 54,272,000 | 5,195,000 | 13,347,000 | -19,129,000 | -14,021,000 | -9,042,000 | -20,527,000 | -24,896,000 | -20,202,000 | -10,104,000 | -16,121,000 | -10,115,000 | 10,183,000 | 12,592,000 | 11,463,000 | 1,375,000 | -6,065,000 | -17,353,000 | -11,659,000 | -6,016,000 | 2,482,000 | -8,131,000 | 1,151,000 | 10,722,000 | 903,000 | -9,631,000 | 8,812,000 | -636,000 | 18,482,000 | 560,000 | -4,960,000 | -8,836,000 | -35,494,000 | 27,740,000 | -721,000 | -711,000 | -17,172,000 | 3,375,000 | 23,042,000 | -511,000 | -23,391,000 | 9,541,000 | -715,000 | 4,525,000 | -5,621,000 | 12,488,000 | 11,343,000 | -7,537,000 | 5,535,000 | -719,000 | -22,766,000 | -10,265,000 | -6,719,000 | 4,617,000 | 27,495,000 | -398,000 | ||||||||||||||
accounts payable | 127,970,000 | 56,010,000 | 24,958,000 | 99,513,000 | 23,799,000 | -79,603,000 | -2,051,000 | -69,576,000 | 137,433,000 | 104,849,000 | -13,873,000 | 19,005,000 | 66,558,000 | 24,465,000 | -6,400,000 | 17,772,000 | -5,192,000 | 33,899,000 | 65,874,000 | 26,593,000 | -3,203,000 | -48,013,000 | 489,000 | -46,029,000 | -376,000 | 22,147,000 | -9,680,000 | -104,858,000 | 86,064,000 | -38,443,000 | 18,981,000 | -89,881,000 | 72,307,000 | -35,673,000 | 6,818,000 | -37,896,000 | 710,000 | -40,859,000 | 73,638,000 | 11,925,000 | 29,006,000 | -8,477,000 | 62,360,000 | -24,543,000 | -27,562,000 | -8,626,000 | 68,647,000 | -23,334,000 | 8,595,000 | 13,788,000 | 28,379,000 | -78,090,000 | -58,868,000 | -10,172,000 | 84,157,000 | -84,556,000 | 7,453,000 | -35,813,000 | 111,141,000 | -124,785,000 | 23,553,000 | 21,935,000 | 33,034,000 | -124,577,000 | -13,897,000 | 114,804,000 | 72,168,000 | -179,467,000 | 60,874,000 | 48,168,000 | 40,967,000 | -52,008,000 | ||||||
accrued taxes | 29,597,000 | 56,520,000 | 174,807,000 | 34,381,000 | 58,018,000 | 101,022,000 | -644,000 | 50,044,000 | 117,044,000 | 13,282,000 | 53,847,000 | 93,953,000 | 23,486,000 | 53,985,000 | 76,459,000 | 6,588,000 | 49,833,000 | 66,111,000 | 4,102,000 | 45,130,000 | -72,027,000 | 70,484,000 | -79,845,000 | 78,082,000 | -31,961,000 | 43,706,000 | -80,478,000 | 74,358,000 | -36,722,000 | 43,289,000 | -112,079,000 | 94,867,000 | -32,912,000 | 48,111,000 | -109,319,000 | 88,225,000 | -17,430,000 | 48,139,000 | -52,860,000 | -87,908,000 | -81,846,000 | 6,557,000 | -152,466,000 | 80,063,000 | 12,361,000 | 37,713,000 | -94,229,000 | 67,585,000 | 38,500,000 | 31,768,000 | 74,202,000 | 82,702,000 | -14,953,000 | 33,891,000 | ||||||||||||||||||||||||
other current liabilities | 1,182,000 | -41,391,000 | 74,177,000 | -11,061,000 | -55,343,000 | 18,074,000 | -62,354,000 | -84,239,000 | 12,575,000 | -7,316,000 | -40,211,000 | -26,491,000 | -39,638,000 | -46,028,000 | 6,946,000 | -45,334,000 | -63,096,000 | -68,927,000 | -61,270,000 | -86,250,000 | 15,322,000 | 3,442,000 | 15,218,000 | 48,714,000 | 57,023,000 | -101,801,000 | 41,977,000 | -66,295,000 | 91,952,000 | -38,040,000 | -16,349,000 | 30,090,000 | 43,609,000 | -56,747,000 | -30,515,000 | 28,429,000 | 6,798,000 | 16,264,000 | -9,942,000 | 26,333,000 | 41,373,000 | -37,406,000 | -5,785,000 | 33,708,000 | 13,863,000 | -36,582,000 | 3,466,000 | 33,785,000 | 12,767,000 | -20,744,000 | -84,568,000 | 90,662,000 | -54,430,000 | 30,057,000 | -33,516,000 | -7,918,000 | 42,849,000 | 21,242,000 | -13,884,000 | 29,893,000 | -19,186,000 | 24,940,000 | -250,008,000 | 138,476,000 | 70,117,000 | 42,982,000 | 6,046,000 | -4,216,000 | 10,740,000 | 21,099,000 | ||||||||
change in long-term regulatory assets | 38,992,000 | 17,614,000 | 32,132,000 | 18,183,000 | 9,850,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in long-term regulatory liabilities | 44,860,000 | 12,033,000 | 43,448,000 | -4,637,000 | 16,493,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in other long-term assets | -140,504,000 | -45,413,000 | -126,379,000 | -43,489,000 | -19,571,000 | -71,897,000 | -104,581,000 | -58,036,000 | 208,599,000 | 174,013,000 | 52,153,000 | -177,566,000 | -118,036,000 | -36,777,000 | -10,152,000 | -4,885,000 | 81,143,000 | -52,276,000 | -82,850,000 | -65,470,000 | 63,896,000 | -10,139,000 | -8,517,000 | -10,801,000 | -12,326,000 | -36,836,000 | -574,000 | -18,488,000 | -23,597,000 | -17,504,000 | -12,616,000 | 19,859,000 | 9,615,000 | -14,432,000 | -9,339,000 | -33,129,000 | 8,470,000 | -46,117,000 | 20,361,000 | -25,903,000 | 26,000 | -39,900,000 | -16,922,000 | 8,897,000 | -5,048,000 | 2,064,000 | -7,057,000 | 16,145,000 | -12,487,000 | 50,015,000 | -8,238,000 | -11,900,000 | 26,939,000 | -11,141,000 | 6,779,000 | -2,247,000 | -18,792,000 | -23,018,000 | 1,146,000 | 4,871,000 | -14,259,000 | -4,751,000 | -10,511,000 | -10,189,000 | ||||||||||||||
change in operating lease assets | 138,439,000 | 3,889,000 | 94,768,000 | 19,785,000 | -8,416,000 | 89,836,000 | 17,998,000 | -8,920,000 | 98,081,000 | 29,759,000 | 324,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in other long-term liabilities | -56,639,000 | -40,427,000 | 49,694,000 | -45,456,000 | -17,489,000 | 75,541,000 | 162,181,000 | 138,649,000 | -235,986,000 | -184,626,000 | -47,883,000 | -39,392,000 | 45,241,000 | -1,963,000 | -210,719,000 | -96,142,000 | -106,212,000 | -27,049,000 | 3,195,000 | 13,706,000 | 23,453,000 | 5,735,000 | -4,800,000 | -38,459,000 | 11,675,000 | 1,604,000 | -57,954,000 | -33,850,000 | 4,475,000 | 4,536,000 | 27,766,000 | -75,914,000 | -42,072,000 | 8,261,000 | -24,088,000 | -16,151,000 | 37,904,000 | -7,380,000 | 32,146,000 | -17,327,000 | 22,362,000 | -16,081,000 | 16,817,000 | 22,327,000 | 35,421,000 | -72,909,000 | 23,379,000 | -12,376,000 | -39,550,000 | -5,021,000 | -34,827,000 | 29,617,000 | 17,281,000 | 24,273,000 | -45,637,000 | 34,377,000 | 11,738,000 | -7,684,000 | 30,443,000 | 14,708,000 | 9,695,000 | -31,472,000 | 34,249,000 | 8,462,000 | 12,169,000 | -15,518,000 | 55,986,000 | 30,924,000 | 3,181,000 | -1,126,000 | 10,776,000 | 21,350,000 | 1,075,000 | |||||
change in operating lease liabilities | -86,632,000 | 2,288,000 | -89,479,000 | -16,866,000 | 9,547,000 | -68,834,000 | 30,082,000 | 51,129,000 | -98,343,000 | -27,622,000 | 953,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 663,326,000 | 401,895,000 | 1,170,331,000 | 537,138,000 | 347,353,000 | 833,899,000 | 437,613,000 | 211,605,000 | 1,031,914,000 | 588,286,000 | 340,608,000 | 660,513,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -1,332,068,000 | -622,552,000 | -1,717,571,000 | -1,051,725,000 | -517,756,000 | -1,314,529,000 | -918,195,000 | -445,171,000 | -1,276,861,000 | -843,219,000 | -391,583,000 | -1,006,431,000 | -681,148,000 | -363,775,000 | -971,052,000 | -676,973,000 | -340,014,000 | -857,883,000 | -541,401,000 | -259,792,000 | -279,714,000 | -218,506,000 | -381,021,000 | -334,127,000 | -344,802,000 | -348,824,000 | -260,562,000 | -283,301,000 | -353,109,000 | -378,500,000 | -297,387,000 | -247,665,000 | -279,994,000 | -251,041,000 | -291,976,000 | -191,553,000 | -195,667,000 | -174,128,000 | -176,025,000 | -202,554,000 | -206,114,000 | -164,813,000 | -200,668,000 | -193,014,000 | -227,892,000 | -230,416,000 | -229,005,000 | -248,264,000 | -208,226,000 | -272,571,000 | -231,701,000 | -206,083,000 | -203,409,000 | -170,575,000 | -196,428,000 | -167,367,000 | -162,258,000 | -168,394,000 | -181,760,000 | -121,120,000 | -103,803,000 | -137,721,000 | -115,183,000 | |||||||||||||||
free cash flows | -668,742,000 | -220,657,000 | -547,240,000 | -514,587,000 | -170,403,000 | -480,630,000 | -480,582,000 | -233,566,000 | -244,947,000 | -254,933,000 | -50,975,000 | -345,918,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions in aid of construction | 107,716,000 | 51,244,000 | 235,861,000 | 144,329,000 | 69,047,000 | 112,762,000 | 60,118,000 | 25,165,000 | 103,366,000 | 68,879,000 | 28,262,000 | 67,278,000 | 32,104,000 | 15,296,000 | 41,457,000 | 31,295,000 | 3,152,000 | 34,121,000 | 18,909,000 | 7,938,000 | 5,105,000 | 3,272,000 | -1,216,000 | 6,892,000 | 12,057,000 | 5,975,000 | 24,941,000 | 10,228,000 | 16,663,000 | 12,464,000 | 12,564,000 | -7,028,000 | 13,788,000 | 27,222,000 | 11,788,000 | -4,109,000 | 4,910,000 | 7,736,000 | 6,180,000 | 13,674,000 | 6,324,000 | 14,912,000 | 8,425,000 | 15,651,000 | 11,929,000 | 13,871,000 | 1,745,000 | 14,446,000 | 12,769,000 | 9,136,000 | 7,496,000 | 10,095,000 | 12,214,000 | 2,949,000 | 36,132,000 | -15,978,000 | 14,609,000 | 18,762,000 | 19,342,000 | 17,980,000 | 12,930,000 | 10,040,000 | ||||||||||||||||
proceeds from sale relating to bce | 64,322,000 | 47,778,000 | 38,681,000 | 17,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for borrowed funds used during construction | -21,661,000 | -10,102,000 | -36,078,000 | -24,177,000 | -13,141,000 | -34,131,000 | -25,039,000 | -12,722,000 | -18,381,000 | -10,111,000 | -4,422,000 | -15,466,000 | -10,193,000 | -4,994,000 | -13,488,000 | -8,825,000 | -4,076,000 | -14,645,000 | -11,159,000 | -6,665,000 | -6,221,000 | -5,913,000 | -6,734,000 | -6,000,000 | -4,906,000 | -4,472,000 | -5,122,000 | -4,320,000 | -5,301,000 | -5,227,000 | -4,203,000 | -3,518,000 | -4,322,000 | -4,216,000 | -4,418,000 | -3,576,000 | -4,225,000 | -6,158,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from nuclear decommissioning trusts sales and other special use funds | 919,644,000 | 485,814,000 | 1,140,371,000 | 772,375,000 | 1,165,668,000 | 567,528,000 | 226,626,000 | 911,003,000 | 692,186,000 | 361,754,000 | 797,179,000 | 587,842,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in nuclear decommissioning trusts and other special use funds | -920,785,000 | -486,385,000 | -1,150,541,000 | -772,359,000 | -1,181,386,000 | -568,668,000 | -227,196,000 | -929,965,000 | -692,811,000 | -361,809,000 | -815,193,000 | -588,982,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -6,178,000 | -4,134,000 | -5,687,000 | -3,335,000 | -939,000 | -1,788,000 | 485,000 | -19,941,000 | -11,057,000 | -9,174,000 | -6,543,000 | 10,321,000 | 10,809,000 | 5,974,000 | 3,944,000 | 3,123,000 | 349,000 | 8,971,000 | 7,153,000 | 4,576,000 | 1,892,000 | 4,348,000 | 1,213,000 | -18,164,000 | -1,334,000 | -793,000 | -298,000 | -17,046,000 | -835,000 | -472,000 | -354,000 | -762,000 | -1,598,000 | -470,000 | 8,000 | 337,000 | 1,000 | 1,000 | -513,000 | 17,000 | -15,000 | 25,000 | -1,879,000 | -1,045,000 | 5,771,000 | 5,489,000 | -1,639,000 | -3,263,000 | -2,394,000 | -511,000 | 1,501,000 | -111,000 | 3,651,000 | 1,007,000 | 970,000 | 1,203,000 | -29,000 | -2,355,000 | -626,000 | -1,517,000 | -3,864,000 | 3,102,000 | -1,484,000 | -7,780,000 | -11,464,000 | 6,138,000 | -10,804,000 | 3,505,000 | -8,086,000 | -4,194,000 | ||||||||
net cash from investing activities | -1,253,332,000 | -586,115,000 | -1,469,323,000 | -887,114,000 | -424,092,000 | -1,235,904,000 | -883,771,000 | -453,239,000 | -1,221,895,000 | -794,250,000 | -374,341,000 | -962,312,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt | 795,404,000 | 1,313,229,000 | 1,313,229,000 | 689,349,000 | 689,247,000 | 185,136,000 | 455,628,000 | 325,802,000 | 312,052,000 | 596,999,000 | 150,000,000 | 150,000,000 | 1,483,822,000 | 1,088,886,000 | 794,981,000 | 497,324,000 | 497,324,000 | 150,000,000 | 298,761,000 | 297,843,000 | -3,806,000 | 255,441,000 | 0 | 247,218,000 | 242,415,000 | 0 | 350,000,000 | 250,000,000 | 157,000,000 | 38,151,000 | 285,975,000 | 250,000,000 | 0 | 0 | 32,000,000 | 104,307,000 | 125,000,000 | 0 | 32,000,000 | 319,081,000 | 0 | 295,353,000 | 0 | 175,000,000 | -113,000 | 26,952,000 | 340,947,000 | 499,683,000 | 8,384,000 | 25,423,000 | 19,437,000 | 43,690,000 | 49,250,000 | 48,261,000 | 79,803,000 | 53,257,000 | 54,353,000 | 447,299,000 | 49,136,000 | 206,848,000 | 177,000,000 | 247,812,000 | 500,004,000 | 163,999,000 | 25,000 | 297,268,000 | 179,000,000 | |||||||||||
repayment of long-term debt | -800,000,000 | -675,000,000 | -675,000,000 | -32,740,000 | -150,000,000 | -150,000,000 | -150,000,000 | -800,000,000 | -800,000,000 | -150,000,000 | -500,000,000 | -500,000,000 | -500,000,000 | -100,000,000 | 0 | -16,870,000 | -276,710,000 | -70,723,000 | 0 | -148,995,000 | -175,170,000 | -22,043,000 | -69,308,000 | -32,329,000 | -118,172,000 | -29,295,000 | -42,360,000 | -50,899,000 | -29,496,000 | -39,305,000 | -143,064,000 | -31,251,000 | -313,962,000 | -39,587,000 | -553,871,000 | -303,490,000 | -165,868,000 | -264,805,000 | -729,000 | -455,000 | -1,343,000 | -601,488,000 | ||||||||||||||||||||||||||||||||||||
short-term borrowing and (repayments) - net | 436,549,000 | 301,747,000 | 14,000,000 | -78,050,000 | 184,000,000 | 56,400,000 | -35,370,000 | 156,830,000 | 174,820,000 | -29,050,000 | -25,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt borrowings under term loan facility | 400,000,000 | 350,000,000 | 350,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt repayments under term loan facility | -350,000,000 | -350,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid on common stock | -210,150,000 | -104,934,000 | -294,589,000 | -196,296,000 | -98,082,000 | -288,456,000 | -192,235,000 | -96,078,000 | -282,838,000 | -188,542,000 | -94,265,000 | -275,329,000 | -183,500,000 | -91,721,000 | -258,924,000 | -172,566,000 | -86,257,000 | -243,116,000 | -161,979,000 | -80,897,000 | -80,855,000 | -76,095,000 | -75,866,000 | -71,407,000 | -71,343,000 | -71,177,000 | -71,114,000 | -67,780,000 | -67,724,000 | -67,611,000 | -67,561,000 | -64,225,000 | -64,180,000 | -64,061,000 | -58,893,000 | -55,300,000 | -55,257,000 | -55,200,000 | -55,101,000 | -51,421,000 | -51,336,000 | -51,301,000 | -51,243,000 | -51,196,000 | -45,770,000 | -52,885,000 | -52,833,000 | -52,759,000 | -52,701,000 | -52,662,000 | -52,615,000 | -52,495,000 | -52,344,000 | -49,649,000 | -49,619,000 | -49,608,000 | -49,443,000 | -46,870,000 | -46,698,000 | -43,666,000 | -43,487,000 | -41,093,000 | -41,112,000 | -41,080,000 | ||||||||||||||
common stock equity issuance and (purchases) - net | -6,166,000 | -6,381,000 | -3,804,000 | -4,227,000 | -4,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital activities by noncontrolling interests | -10,628,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 605,009,000 | 190,429,000 | 343,208,000 | 349,028,000 | 81,418,000 | 412,281,000 | 448,984,000 | 243,753,000 | 187,044,000 | 225,184,000 | 37,732,000 | 267,519,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 15,003,000 | 6,209,000 | 44,216,000 | -948,000 | 4,679,000 | 10,276,000 | 2,826,000 | 2,119,000 | 19,220,000 | 3,999,000 | -34,280,000 | -42,766,000 | 171,643,000 | 52,856,000 | 24,086,000 | 343,000 | -59,225,000 | 3,218,000 | 5,721,000 | -39,386,000 | 5,227,000 | 28,556,000 | -25,004,000 | 26,481,000 | -550,000 | 1,893,000 | 4,060,000 | 93,895,000 | 107,654,000 | 4,005,000 | -85,727,000 | 44,554,000 | 83,229,000 | 717,000 | 7,980,000 | 79,015,000 | -38,788,000 | 34,043,000 | -41,012,000 | 112,614,000 | -299,247,000 | 160,852,000 | -717,250,000 | 570,850,000 | 128,287,000 | 8,750,000 | -117,848,000 | 107,115,000 | ||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 3,838,000 | 3,838,000 | 4,955,000 | 4,955,000 | 4,955,000 | 4,832,000 | 4,832,000 | 4,832,000 | 9,969,000 | 9,969,000 | 9,969,000 | 59,968,000 | 59,968,000 | 59,968,000 | 10,283,000 | 10,283,000 | 10,283,000 | 5,766,000 | 5,766,000 | 5,766,000 | 0 | 0 | 0 | 8,881,000 | 0 | 0 | 39,488,000 | 0 | 0 | 7,604,000 | 0 | 0 | 9,526,000 | 0 | 0 | 26,202,000 | 0 | 0 | 33,583,000 | 0 | 0 | 110,188,000 | 0 | 0 | 145,378,000 | 0 | 0 | 105,245,000 | 0 | 0 | 56,321,000 | 0 | 0 | 87,210,000 | 0 | 0 | 154,003,000 | 0 | 0 | 163,366,000 | -5,867,000 | 0 | 228,779,000 | |||||||||||||||
cash and cash equivalents at end of period | 18,841,000 | 10,047,000 | 49,171,000 | 4,007,000 | 9,634,000 | 15,108,000 | 7,658,000 | 6,951,000 | 7,032,000 | 29,189,000 | 13,968,000 | 25,688,000 | 14,146,000 | 17,202,000 | 181,926,000 | 6,763,000 | 63,139,000 | 29,852,000 | 1,648,000 | 6,109,000 | 61,152,000 | 5,721,000 | 1,925,000 | 3,028,000 | 5,227,000 | 28,556,000 | 14,484,000 | -550,000 | 1,893,000 | 11,664,000 | 1,310,000 | -94,260,000 | 103,421,000 | 107,654,000 | 2,694,000 | 25,109,000 | 68,251,000 | -9,482,000 | 20,710,000 | 472,438,000 | -21,919,000 | 114,193,000 | 145,413,000 | 46,974,000 | 3,528,000 | 83,229,000 | -15,209,000 | 32,804,000 | 7,980,000 | 79,015,000 | 17,533,000 | 20,442,000 | -97,781,000 | 121,253,000 | 112,614,000 | -299,247,000 | 314,855,000 | 570,850,000 | 128,287,000 | 172,116,000 | 101,248,000 | 252,622,000 | 19,194,000 | |||||||||||||||
balance, march 31, 2025 | 119,445,299,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends on common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock | 27,640,000 | 24,163,000 | 24,914,000 | 27,273,000 | 27,427,000 | 30,679,000 | 30,350,000 | 32,418,000 | 28,138,000 | 32,499,000 | 27,514,000 | 42,156,000 | 21,273,000 | 21,828,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 30, 2025 | 119,472,939,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in derivative instruments fair value | -778,000 | -239,000 | 786,000 | -119,000 | -32,000 | -121,000 | -101,000 | -125,000 | -41,000 | -126,000 | -111,000 | -120,000 | -36,000 | -121,000 | -104,000 | 39,000 | 251,000 | -3,000 | 188,000 | 16,000 | 333,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from nuclear decommissioning trust sales and other special use funds | 443,870,000 | 379,978,000 | 607,885,000 | 391,859,000 | 195,087,000 | 520,996,000 | 309,354,000 | 179,048,000 | 209,818,000 | 184,814,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in nuclear decommissioning trust and other special use funds | -443,854,000 | -380,548,000 | -624,249,000 | -393,000,000 | -195,658,000 | -523,573,000 | -310,494,000 | -179,618,000 | -210,388,000 | -202,235,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings and (repayments) — net | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock equity issuance and purchases — net | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reissuance of treasury stock for stock-based compensation and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 31, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests for capital activities | -10,628,000 | -10,628,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 30, 2024 | 113,711,763,000 | 113,711,763,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 30, 2024 | 113,735,926,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, march 31, 2024 | 113,686,849,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt repayments under revolving credit facility | -19,000,000 | -19,000,000 | -4,000,000 | -5,000,000 | -25,000,000 | -7,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | -10,628,000 | -10,627,000 | -10,628,000 | -10,628,000 | -10,628,000 | -10,628,000 | -11,372,000 | -11,372,000 | -11,372,000 | -11,372,000 | -11,372,000 | 0 | -11,372,000 | 0 | -11,372,000 | 0 | -4,613,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in margin and collateral accounts - assets | -418,000 | 28,000 | 11,000 | 8,832,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock equity issuances and (purchases) - net | -1,644,000 | -2,031,000 | -2,135,000 | -1,005,000 | 477,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 30, 2023 | 113,386,894,000 | 113,386,894,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 30, 2023 | 113,414,167,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, march 31, 2023 | 113,359,467,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital activities by noncontrolling activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in margin and collateral accounts — assets | 40,430,000 | 8,600,000 | 731,000 | 332,000 | 1,526,000 | -1,755,000 | -59,000 | -12,000 | 156,000 | 551,000 | -715,000 | 681,000 | 967,000 | 3,261,000 | -4,276,000 | -276,000 | 132,000 | 933,000 | 236,000 | 1,856,000 | -242,000 | 12,406,000 | 16,965,000 | 4,220,000 | -5,601,000 | -4,992,000 | 11,936,000 | -11,280,000 | 21,019,000 | -23,476,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
change in margin and collateral accounts — liabilities | -1,229,000 | 100,000 | 1,092,000 | 3,075,000 | -350,000 | 75,000 | 17,600,000 | 410,000 | -7,902,000 | 3,825,000 | 40,273,000 | -13,420,000 | -4,100,000 | -2,645,000 | 400,000 | -9,605,000 | 24,205,000 | 23,206,000 | 44,977,000 | -56,054,000 | 46,218,000 | 4,089,000 | 35,478,000 | 55,410,000 | -53,031,000 | 33,801,000 | -124,495,000 | 70,157,000 | -162,013,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
change in unrecognized tax benefits | 0 | 0 | 0 | -1,052,000 | 1,034,000 | -3,713,000 | -6,836,000 | 0 | 18,959,000 | -972,000 | -10,019,000 | -568,000 | -62,062,000 | 45,178,000 | 78,334,000 | 15,436,000 | -1,050,000 | 12,518,000 | 8,268,000 | -128,560,000 | 13,223,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt borrowings under revolving credit facility | 0 | 0 | 9,000,000 | 8,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock equity issuances and (purchases) -net | 62,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -2,937,000 | -45,822,000 | -3,520,000 | -4,118,000 | -5,853,000 | 46,974,000 | -141,850,000 | -72,441,000 | 12,407,000 | 20,442,000 | -209,585,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, july 1, 2022 | 113,078,049,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 30, 2022 | 113,108,728,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowing and (repayments) — net | 249,000,000 | 354,700,000 | 49,750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock equity issuances and (purchases) — net | -448,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, april 1, 2022 | 113,047,699,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 30, 2022 | 113,078,049,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 31, 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, july 1, 2021 | 112,819,703,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 30, 2021 | 112,852,121,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow provided by operating activities | 312,350,000 | 202,012,000 | 772,019,000 | 369,032,000 | 183,628,000 | 834,761,000 | 345,934,000 | 173,432,000 | 317,381,000 | 563,961,000 | 346,112,000 | 481,362,000 | 150,511,000 | 140,051,000 | 258,340,000 | 342,575,000 | 278,266,000 | 144,209,000 | 272,954,000 | 427,079,000 | 250,146,000 | 144,148,000 | 212,709,000 | 421,852,000 | 215,909,000 | 249,157,000 | 270,977,000 | 428,074,000 | 242,099,000 | 212,157,000 | 241,651,000 | 470,836,000 | 343,300,000 | 115,335,000 | 205,077,000 | 484,227,000 | 192,783,000 | 243,496,000 | 180,957,000 | 368,086,000 | 270,095,000 | 568,572,000 | 248,564,000 | -56,166,000 | 29,627,000 | 105,105,000 | 433,304,000 | 245,532,000 | 180,462,000 | 187,154,000 | 75,739,000 | 214,581,000 | 110,279,000 | 226,998,000 | 53,168,000 | 3,057,000 | -156,713,000 | 552,863,000 | 138,195,000 | 195,951,000 | 211,633,000 | 246,394,000 | 157,672,000 | 226,381,000 | ||||||||||||||
net cash flow used for investing activities | -649,568,000 | -348,069,000 | -955,503,000 | -652,521,000 | -341,160,000 | -832,013,000 | -527,638,000 | -254,513,000 | -279,508,000 | -234,220,000 | -388,898,000 | -351,399,000 | -339,556,000 | -348,684,000 | -241,612,000 | -295,009,000 | -343,152,000 | -372,305,000 | -293,445,000 | -263,285,000 | -276,686,000 | -232,817,000 | -288,911,000 | -192,795,000 | -198,681,000 | -99,350,000 | -67,441,000 | -210,428,000 | -168,346,000 | 4,766,000 | -359,304,000 | -182,033,000 | -218,073,000 | -217,947,000 | -131,021,000 | -248,118,000 | -195,293,000 | -249,605,000 | -8,403,000 | -386,419,000 | -100,657,000 | 164,208,000 | -608,762,000 | -39,881,000 | -279,697,000 | -71,536,000 | -56,565,000 | -124,155,000 | ||||||||||||||||||||||||||||||
common stock equity issuance — net of purchases | -176,000 | -738,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow provided by financing activities | 291,396,000 | 103,291,000 | 355,127,000 | 279,969,000 | 210,388,000 | 21,338,000 | 177,586,000 | 81,424,000 | -97,098,000 | -268,589,000 | 46,004,000 | -124,242,000 | 190,970,000 | 202,780,000 | -56,114,000 | -42,339,000 | 93,442,000 | 203,092,000 | 28,433,000 | 92,729,000 | 53,246,000 | 106,891,000 | -46,696,000 | -100,674,000 | 82,253,000 | 95,531,000 | 165,758,000 | 189,163,000 | 120,822,000 | -223,268,000 | -36,202,000 | 27,238,000 | 82,893,000 | 70,935,000 | 3,463,000 | -142,888,000 | 272,035,000 | -146,807,000 | 126,098,000 | -146,221,000 | -49,784,000 | -67,743,000 | 151,515,000 | -311,811,000 | ||||||||||||||||||||||||||||||||||
balance, april 1, 2021 | 112,791,565,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 30, 2021 | 112,819,703,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 31, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification of income tax effects related to new tax reform | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowing and payments — net | -42,750,000 | 184,225,000 | -76,675,000 | -6,025,000 | 363,973,000 | 172,650,000 | -481,049,000 | -356,600,000 | 265,703,000 | 22,097,000 | 53,160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt borrowings | 751,690,000 | 751,690,000 | 751,690,000 | 49,000,000 | 49,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt repayments | -765,690,000 | -758,690,000 | -226,690,000 | -62,000,000 | -57,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock equity issuance - net of purchases | -1,649,000 | -2,204,000 | -1,680,000 | -130,000 | -2,360,000 | -2,653,000 | 310,000 | -78,000 | 2,788,000 | -11,580,000 | 1,773,000 | 1,115,000 | 8,902,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, july 1, 2020 | 112,591,124,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 30, 2020 | 112,623,623,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, april 1, 2020 | 112,563,610,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 30, 2020 | 112,591,124,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock equity issuance and purchases - net | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, july 1, 2019 | 112,361,595,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 30, 2019 | 112,403,751,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, april 1, 2019 | 112,340,322,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 30, 2019 | 112,361,595,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation cumulative effect adjustments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net capital activities by noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, january 1, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, january 1, 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 30, 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from nuclear decommissioning trust sales | 190,386,000 | 76,496,000 | 124,238,000 | 151,126,000 | 185,991,000 | 156,825,000 | 148,785,000 | 141,809,000 | 148,509,000 | 104,525,000 | 110,497,000 | 115,282,000 | 86,919,000 | 70,052,000 | 96,067,000 | 103,157,000 | 82,081,000 | 109,948,000 | 118,756,000 | 135,240,000 | 122,477,000 | 83,988,000 | 119,091,000 | 92,047,000 | 92,143,000 | 106,037,000 | 110,282,000 | 189,318,000 | 136,214,000 | 94,459,000 | 171,348,000 | 158,448,000 | 70,843,000 | 125,541,000 | 115,042,000 | 129,816,000 | 61,913,000 | 67,395,000 | 121,134,000 | 67,177,000 | 56,012,000 | 69,551,000 | 69,973,000 | 63,490,000 | 83,824,000 | 55,952,000 | 81,132,000 | 33,743,000 | ||||||||||||||||||||||||||||||
investment in nuclear decommissioning trust | -191,526,000 | -76,496,000 | -124,809,000 | -151,696,000 | -186,562,000 | -157,395,000 | -149,355,000 | -142,379,000 | -152,574,000 | -108,837,000 | -115,057,000 | -119,594,000 | -91,232,000 | -194,241,000 | -142,318,000 | -100,563,000 | -177,452,000 | -164,552,000 | -76,290,000 | -130,989,000 | -120,490,000 | -135,264,000 | -67,098,000 | -72,581,000 | -126,320,000 | -72,362,000 | -61,198,000 | -74,736,000 | -75,159,000 | -68,675,000 | -86,317,000 | -38,929,000 | ||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings under revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings and payments — net | 261,800,000 | -57,000,000 | -100,500,000 | 113,000,000 | -102,900,000 | 128,250,000 | -157,500,000 | -107,600,000 | 216,600,000 | 700,000 | 16,600,000 | -4,616,000 | -285,000,000 | 135,901,000 | -248,246,000 | -16,507,000 | -263,464,000 | 175,096,000 | -76,175,000 | 1,965,000 | -36,228,000 | 24,031,000 | -7,778,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in long-term income tax receivable | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock equity issuance | 382,000 | 2,471,000 | 9,690,000 | 428,000 | 2,235,000 | 3,235,000 | 9,390,000 | 6,923,000 | 645,000 | 310,000 | 9,441,000 | 6,271,000 | 815,000 | 4,580,000 | 4,289,000 | 888,000 | 433,000 | 2,793,000 | 11,727,000 | 815,000 | 544,000 | 253,768,000 | 844,000 | 679,000 | 916,000 | 892,000 | 815,000 | -4,478,000 | 2,603,000 | 2,747,000 | 2,815,000 | 5,463,000 | 696,000 | 10,317,000 | 7,613,000 | 14,974,000 | 15,664,000 | 3,845,000 | 5,065,000 | 7,626,000 | 19,473,000 | 258,420,000 | 12,649,000 | |||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow used for financing activities | 73,335,000 | -147,320,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of energy-related products and services business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in other regulatory liabilities | 14,397,000 | 18,044,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of energy-related products and services business | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of life insurance policies | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued taxes and income tax receivable — net | -34,150,000 | 39,182,000 | -67,672,000 | 56,590,000 | -17,623,000 | 37,398,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of district cooling business | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate impairment charges | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on real estate debt restructuring | -2,352,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in long term income tax receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of district cooling business | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of commercial real estate investments | 275,000 | 864,000 | 12,523,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information cash paid during the period for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes, net of | -2,000 | 1,000 | -650,000 | 4,648,000 | -1,282,000 | -18,221,000 | 1,603,000 | -5,547,000 | -18,076,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest, net of amounts capitalized | 57,902,000 | 31,788,000 | 62,892,000 | 54,539,000 | 52,591,000 | 54,662,000 | 55,997,000 | 54,152,000 | 51,854,000 | 57,043,000 | 58,679,000 | 50,135,000 | 62,878,000 | 44,807,000 | 46,040,000 | 54,089,000 | 43,262,000 | 47,785,000 | 45,949,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in mark-to-market valuations | 1,985,000 | 2,203,000 | -284,000 | -1,028,000 | 1,320,000 | 554,000 | 1,842,000 | -969,000 | -5,569,000 | -4,223,000 | 3,822,000 | 7,663,000 | 30,780,000 | -14,660,000 | -14,709,000 | -1,328,000 | 16,583,000 | 7,818,000 | -5,494,000 | 11,490,000 | 5,244,000 | 2,425,000 | 9,305,000 | 18,115,000 | -12,349,000 | 1,121,000 | -18,557,000 | 6,648,000 | -27,976,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
accrued taxes and income tax receivable-net | 60,004,000 | -23,414,000 | 52,944,000 | -18,695,000 | 45,542,000 | 30,004,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenditures for real estate investments | -40,000 | -108,000 | -56,000 | -15,000 | -443,000 | -547,000 | -850,000 | -101,000 | -1,459,000 | -3,771,000 | -1,783,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains and other changes in real estate assets | -3,000 | 4,742,000 | -7,026,000 | 4,095,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate impairment charge | 15,112,000 | 19,738,000 | 38,395,000 | 6,186,000 | 215,869,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other changes in real estate assets | 7,399,000 | -264,000 | -16,664,000 | 28,518,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of district cooling business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | -8,117,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trust fund for bond redemptions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow used for operating activities | -13,675,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized interest | -3,080,000 | -2,177,000 | -1,423,000 | -3,311,000 | -3,834,000 | -4,227,000 | -3,976,000 | -4,938,000 | -5,679,000 | -7,608,000 | -5,435,000 | -5,213,000 | -4,807,000 | -6,395,000 | -5,612,000 | -4,959,000 | -4,024,000 | -1,884,000 | -3,301,000 | -3,544,000 | -3,289,000 | -2,774,000 | -4,506,000 | -4,120,000 | -4,911,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment and reacquisition of long-term debt | -4,150,000 | -20,653,000 | -218,707,000 | -179,381,000 | -16,386,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred fuel and purchased power regulatory disallowance | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued utility revenues | 45,538,000 | -12,111,000 | -59,674,000 | 15,365,000 | -52,409,000 | 15,071,000 | 27,305,000 | 5,526,000 | -36,711,000 | -718,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
home inventory | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment securities | 0 | 0 | 0 | 69,225,000 | 870,025,000 | 256,152,000 | 11,001,000 | 269,526,000 | 463,790,000 | 1,248,343,000 | 1,006,648,000 | 424,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investment securities | 0 | 0 | 0 | -36,525,000 | -699,408,000 | -459,469,000 | -11,001,000 | -269,526,000 | -395,041,000 | -987,331,000 | -1,236,381,000 | -343,525,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings — net | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trust fund for bond redemption | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes, net of refunds | 0 | 17,602,000 | 24,031,000 | -10,607,000 | 949,000 | 9,860,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in margin and collateral accounts – assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in margin and collateral accounts – liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of silverhawk | 0 | 0 | 0 | 207,620,000 | -2,411,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings – net | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in margin and collateral accounts-assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in margin and collateral accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of real estate assets | 23,678,000 | 77,530,000 | -14,817,000 | 2,984,000 | 16,824,000 | 7,846,000 | 11,662,000 | 7,598,000 | 7,884,000 | 1,198,000 | -26,239,000 | -12,561,000 | 53,820,000 | 42,776,000 | 8,607,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate investments | -10,967,000 | -20,898,000 | -26,721,000 | -49,080,000 | -24,617,000 | -31,696,000 | -32,775,000 | -33,088,000 | -28,670,000 | -28,528,000 | -19,559,000 | -26,171,000 | -13,797,000 | -8,090,000 | -18,204,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in risk management and trading — assets | 93,449,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in risk management and trading — liabilities | 6,647,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
silverhawk impairment loss | -32,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
regulatory disallowance | -4,655,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred fuel and purchased power disallowance | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collateral | 3,250,000 | -1,400,000 | -46,400,000 | -303,000 | 10,282,000 | -170,690,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in risk management and trading – liabilities | -491,000 | -29,842,000 | 16,363,000 | -480,000 | -657,000 | -92,000 | -66,352,000 | -66,096,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in unrecognized tax benefits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of sundance plant | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of real estate investments | 24,524,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings and payments – net | 67,053,000 | 133,264,000 | 69,294,000 | 35,300,000 | -31,748,000 | -70,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid, net of refunds | 116,669,000 | 47,260,000 | 1,734,000 | 38,980,000 | 85,344,000 | -40,000 | 34,278,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid, net of amounts capitalized | 50,792,000 | 52,825,000 | 39,213,000 | 50,703,000 | 40,095,000 | 25,526,000 | 26,521,000 | 22,460,000 | 61,667,000 | 71,327,000 | 44,962,000 | 27,445,000 | 47,091,000 | 72,367,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in risk management and trading – assets | -43,660,000 | 54,689,000 | -3,091,000 | 67,984,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow provided by investing activities | -184,001,000 | 31,697,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity earnings in phoenix suns partnership | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in pension and other postretirement liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of the phoenix suns partnership | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of real estate investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in nuclear decommissioning trusts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in collateral | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of sundance | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred fuel amortization | 17,808,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from real estate investments | 2,138,000 | 48,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of silverhawk | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in risk management and trading-assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in risk management and trading-liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of 25% of silverhawk | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of the phoenix suns partnership | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 87,763,000 | 94,231,000 | 98,186,000 | 97,174,000 | 104,241,000 | 101,504,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred purchased power and fuel | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nuclear fuel amortization | 1,518,000 | 2,101,000 | 7,053,000 | 8,892,000 | 6,902,000 | 7,599,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest | -8,832,000 | 9,888,000 | -10,852,000 | 11,264,000 | -8,694,000 | -4,748,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in risk management and trading activities — assets | 17,558,000 | -1,198,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in risk management and trading activities — liabilities | -32,104,000 | 37,707,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in pension liability | -8,645,000 | 15,883,000 | 14,824,000 | -20,675,000 | 14,969,000 | 14,704,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid — net of refunds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | -792,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in regulatory assets | -3,323,000 | 2,849,000 | -209,000 | -4,495,000 | -847,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in customer advances | 2,189,000 | 3,070,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations — real estate | -2,785,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations — nac | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 15,230,000 | 9,257,000 | 533,000 | 6,767,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (income) from discontinued operations, net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of accounting change, net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redhawk units 3 and 4 cancellation charge | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities capital expenditures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations – real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations – nac | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from commercial real estate properties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities issuance of long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid/ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in regulatory liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets from discontinued operations | 8,449,000 | -16,000 | 133,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings and payments—net | 149,005,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations | -313,000 | -388,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other real estate activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in risk management and trading - assets | 6,527,000 | 5,875,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in risk management and trading - liabilities | -18,308,000 | 19,427,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings and payments-net | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in mark-to-market | -22,920,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in real estate investments | -11,573,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
items not requiring cash: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow |
We provide you with 20 years of cash flow statements for Pinnacle West Capital stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Pinnacle West Capital stock. Explore the full financial landscape of Pinnacle West Capital stock with our expertly curated income statements.
The information provided in this report about Pinnacle West Capital stock 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.