WEC Energy Group, Inc(NYSE:WEC)
WEC Energy Group, Inc., through its subsidiaries, provides regulated natural gas and electricity, and renewable and nonregulated renewable energy services in the United States. The company operates through six segments: Wisconsin, Illinois, Other States, Electric Transmission, Non-Utility Energy Inf...
Website: http://www.wecenergygroup.com
Founded: 1981
Full Time Employees: 7,500
Sector: Utilities
Industry: Utilities-Regulated Electric
• 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 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 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 | 2004-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating revenues | 3,434,200,000 | 2,537,100,000 | 2,104,000,000 | 2,009,500,000 | 3,149,500,000 | 2,284,200,000 | 1,863,500,000 | 1,772,000,000 | 2,680,200,000 | 2,217,500,000 | 1,957,400,000 | 1,830,000,000 | 2,888,100,000 | 2,558,400,000 | 2,003,000,000 | 2,127,900,000 | 2,908,100,000 | 2,201,900,000 | 1,746,500,000 | 1,676,200,000 | 2,691,400,000 | 1,933,400,000 | 1,651,000,000 | 1,548,700,000 | 2,108,600,000 | 1,947,500,000 | 1,608,000,000 | 1,590,200,000 | 2,377,400,000 | 2,076,800,000 | 1,643,700,000 | 1,672,500,000 | 2,286,500,000 | 2,055,000,000 | 1,657,500,000 | 1,631,500,000 | 2,304,500,000 | 1,963,000,000 | 1,712,500,000 | 1,602,000,000 | 2,194,800,000 | 1,848,300,000 | 1,698,700,000 | 991,200,000 | 1,387,900,000 | 1,225,100,000 | 1,033,300,000 | 1,043,700,000 | 1,695,000,000 | 1,178,300,000 | 1,053,200,000 | 1,012,300,000 | 1,275,200,000 | 1,071,200,000 | 1,039,300,000 | 944,700,000 | 1,191,200,000 | 1,113,200,000 | 1,052,800,000 | 991,700,000 | 1,328,700,000 | |
operating expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of sales | 1,391,000,000 | 921,500,000 | 608,100,000 | 570,500,000 | 1,165,700,000 | 738,400,000 | 520,800,000 | 469,700,000 | 927,100,000 | 761,100,000 | 587,400,000 | 533,000,000 | 1,309,700,000 | 1,235,400,000 | 805,100,000 | 935,000,000 | 1,383,400,000 | 958,800,000 | 560,700,000 | 525,900,000 | 1,265,600,000 | 657,500,000 | 482,800,000 | 444,500,000 | 734,700,000 | 693,000,000 | 484,300,000 | 491,900,000 | 1,009,600,000 | 854,000,000 | 524,100,000 | 547,700,000 | 972,100,000 | 797,200,000 | 542,700,000 | 541,800,000 | 941,100,000 | 745,500,000 | 554,700,000 | 508,300,000 | 838,900,000 | 682,600,000 | 590,600,000 | |||||||||||||||||||
other operation and maintenance | 608,700,000 | 591,500,000 | 605,100,000 | 596,200,000 | 608,000,000 | 527,000,000 | 566,800,000 | 533,400,000 | 530,800,000 | 553,900,000 | 516,600,000 | 496,000,000 | 534,000,000 | 580,300,000 | 454,300,000 | 449,000,000 | 454,400,000 | 588,100,000 | 473,700,000 | 463,800,000 | 479,900,000 | 604,700,000 | 498,700,000 | 473,100,000 | 455,700,000 | 601,400,000 | 529,200,000 | 503,600,000 | 550,600,000 | 667,800,000 | 553,100,000 | 537,700,000 | 511,900,000 | 593,600,000 | 471,700,000 | 479,800,000 | 501,900,000 | 614,500,000 | 517,500,000 | 522,000,000 | 531,500,000 | 555,700,000 | 535,900,000 | 337,000,000 | 280,700,000 | 331,600,000 | 249,400,000 | 256,000,000 | 275,400,000 | 333,400,000 | 268,100,000 | 265,400,000 | 288,100,000 | 317,300,000 | 244,600,000 | 267,900,000 | 286,300,000 | 347,500,000 | 296,900,000 | 298,900,000 | 313,500,000 | |
depreciation and amortization | 379,800,000 | 376,300,000 | 373,400,000 | 368,900,000 | 359,900,000 | 344,000,000 | 340,500,000 | 336,600,000 | 333,400,000 | 324,500,000 | 320,300,000 | 313,900,000 | 305,500,000 | 284,600,000 | 280,300,000 | 279,600,000 | 278,100,000 | 275,100,000 | 271,600,000 | 266,200,000 | 261,400,000 | 249,300,000 | 245,000,000 | 242,500,000 | 239,100,000 | 236,200,000 | 233,800,000 | 229,900,000 | 226,400,000 | 217,700,000 | 212,800,000 | 206,700,000 | 208,600,000 | 205,100,000 | 201,200,000 | 197,700,000 | 194,600,000 | 193,100,000 | 191,600,000 | 190,000,000 | 187,900,000 | 179,200,000 | 176,500,000 | 105,700,000 | 105,100,000 | 103,500,000 | 103,300,000 | 101,400,000 | 100,600,000 | 99,000,000 | 96,900,000 | 96,700,000 | 95,500,000 | 94,500,000 | 91,800,000 | 90,300,000 | 87,600,000 | 84,000,000 | 82,600,000 | 82,300,000 | 81,300,000 | |
property and revenue taxes | 74,700,000 | 64,900,000 | 67,800,000 | 69,000,000 | 78,400,000 | 71,800,000 | 51,700,000 | 67,500,000 | 75,500,000 | 57,700,000 | 61,100,000 | 61,800,000 | 69,600,000 | 77,700,000 | 59,100,000 | 56,100,000 | 60,800,000 | 53,100,000 | 50,500,000 | 51,500,000 | 55,200,000 | 51,400,000 | 54,300,000 | 49,800,000 | 52,500,000 | 53,800,000 | 49,800,000 | 50,200,000 | 48,000,000 | 47,500,000 | 51,000,000 | 49,600,000 | 48,800,000 | 47,000,000 | 48,300,000 | 50,000,000 | 49,600,000 | 48,200,000 | 49,700,000 | 49,600,000 | 47,200,000 | 50,600,000 | 50,000,000 | 31,900,000 | 31,900,000 | 30,300,000 | 30,600,000 | 30,300,000 | 30,600,000 | 28,300,000 | 29,500,000 | 29,400,000 | 29,500,000 | 30,500,000 | 30,400,000 | 30,200,000 | 30,300,000 | 28,200,000 | 28,900,000 | 28,300,000 | 28,300,000 | |
total operating expenses | 2,454,200,000 | 2,084,200,000 | 1,654,400,000 | 1,604,600,000 | 2,212,000,000 | 1,693,300,000 | 1,479,800,000 | 1,407,200,000 | 1,866,800,000 | 1,876,100,000 | 1,485,400,000 | 1,404,700,000 | 2,218,800,000 | 2,178,000,000 | 1,598,800,000 | 1,719,700,000 | 2,176,700,000 | 1,875,100,000 | 1,356,500,000 | 1,307,400,000 | 2,062,100,000 | 1,562,900,000 | 1,280,800,000 | 1,209,900,000 | 1,482,000,000 | 1,584,400,000 | 1,297,100,000 | 1,275,600,000 | 1,834,600,000 | 1,787,000,000 | 1,341,000,000 | 1,341,700,000 | 1,741,400,000 | 1,642,900,000 | 1,263,900,000 | 1,269,300,000 | 1,687,200,000 | 1,601,300,000 | 1,313,500,000 | 1,269,900,000 | 1,605,500,000 | 1,468,100,000 | 1,353,000,000 | 827,600,000 | 1,031,600,000 | 988,900,000 | 790,700,000 | 806,100,000 | 1,316,700,000 | 954,700,000 | 795,200,000 | 782,800,000 | 954,200,000 | 869,800,000 | 758,700,000 | 722,100,000 | 895,500,000 | 920,200,000 | 828,500,000 | 817,300,000 | 1,033,100,000 | |
operating income | 980,000,000 | 452,900,000 | 449,600,000 | 404,900,000 | 937,500,000 | 590,900,000 | 383,700,000 | 364,800,000 | 813,400,000 | 341,400,000 | 472,000,000 | 425,300,000 | 669,300,000 | 380,400,000 | 404,200,000 | 408,200,000 | 731,400,000 | 326,800,000 | 390,000,000 | 368,800,000 | 629,300,000 | 370,500,000 | 370,200,000 | 338,800,000 | 626,600,000 | 363,100,000 | 310,900,000 | 314,600,000 | 542,800,000 | 289,800,000 | 302,700,000 | 330,800,000 | 545,100,000 | 412,100,000 | 393,600,000 | 362,200,000 | 617,300,000 | 361,700,000 | 399,000,000 | 332,100,000 | 589,300,000 | 380,200,000 | 345,700,000 | 165,800,000 | 358,800,000 | 243,500,000 | 246,100,000 | 240,700,000 | 381,800,000 | 271,600,000 | 258,000,000 | 229,500,000 | 321,000,000 | 201,400,000 | 280,600,000 | 222,600,000 | 295,700,000 | 193,000,000 | 224,300,000 | 174,400,000 | 295,600,000 | |
yoy | 4.53% | -23.35% | 17.17% | 10.99% | 15.26% | 73.08% | -18.71% | -14.23% | 21.53% | -10.25% | 16.77% | 4.19% | -8.49% | 16.40% | 3.64% | 10.68% | 16.22% | -11.79% | 5.35% | 8.85% | 0.43% | 2.04% | 19.07% | 7.69% | 15.44% | 25.29% | 2.71% | -4.90% | -0.42% | -29.68% | -23.09% | -8.67% | -11.70% | 13.93% | -1.35% | 9.06% | 4.75% | -4.87% | 15.42% | 100.30% | 64.24% | 56.14% | 40.47% | -31.12% | -6.02% | -10.35% | -4.61% | 4.88% | 18.94% | 34.86% | -8.05% | 3.10% | 8.56% | 4.35% | 25.10% | 27.64% | 0.03% | |||||
qoq | 116.38% | 0.73% | 11.04% | -56.81% | 58.66% | 54.00% | 5.18% | -55.15% | 138.25% | -27.67% | 10.98% | -36.46% | 75.95% | -5.89% | -0.98% | -44.19% | 123.81% | -16.21% | 5.75% | -41.40% | 69.85% | 0.08% | 9.27% | -45.93% | 72.57% | 16.79% | -1.18% | -42.04% | 87.30% | -4.26% | -8.49% | -39.31% | 32.27% | 4.70% | 8.67% | -41.33% | 70.67% | -9.35% | 20.14% | -43.65% | 55.00% | 9.98% | 108.50% | -53.79% | 47.35% | -1.06% | 2.24% | -36.96% | 40.57% | 5.27% | 12.42% | -28.50% | 59.38% | -28.23% | 26.06% | -24.72% | 53.21% | -13.95% | 28.61% | -41.00% | ||
equity in earnings of transmission affiliates | 59,500,000 | 55,500,000 | 54,800,000 | 51,900,000 | 53,600,000 | 69,200,000 | 46,700,000 | 46,800,000 | 44,800,000 | 45,400,000 | 44,700,000 | 43,600,000 | 43,800,000 | 46,300,000 | 63,700,000 | 43,000,000 | 41,700,000 | 31,900,000 | 42,300,000 | 41,300,000 | 42,600,000 | 43,000,000 | 40,100,000 | 52,900,000 | 39,800,000 | 15,900,000 | 38,700,000 | 36,900,000 | 36,100,000 | 41,500,000 | 33,700,000 | 28,700,000 | 32,800,000 | |||||||||||||||||||||||||||||
other income | 48,200,000 | 39,500,000 | 23,800,000 | 26,500,000 | 18,100,000 | 49,500,000 | 44,000,000 | 40,600,000 | 44,100,000 | 46,800,000 | 41,800,000 | 48,300,000 | 40,800,000 | 34,700,000 | 34,700,000 | 19,800,000 | 39,600,000 | 35,500,000 | 25,200,000 | 39,700,000 | 32,800,000 | 19,600,000 | 25,700,000 | 28,600,000 | 5,600,000 | 25,900,000 | 21,800,000 | 23,600,000 | 30,900,000 | 5,300,000 | 26,100,000 | 31,400,000 | 7,500,000 | 19,400,000 | 16,400,000 | 13,100,000 | 15,700,000 | 8,200,000 | 7,500,000 | 32,400,000 | 32,700,000 | 18,700,000 | 11,100,000 | 26,100,000 | 3,000,000 | 3,025,000 | 2,900,000 | 8,100,000 | 1,100,000 | 3,825,000 | 5,100,000 | 5,800,000 | 4,400,000 | 8,400,000 | 9,000,000 | 8,600,000 | 16,000,000 | 10,775,000 | 16,200,000 | 14,400,000 | 12,500,000 | |
interest expense | 228,500,000 | 227,700,000 | 223,600,000 | 220,800,000 | 223,000,000 | 218,500,000 | 204,200,000 | 200,600,000 | 192,000,000 | 193,500,000 | 182,500,000 | 178,700,000 | 172,200,000 | 150,200,000 | 127,500,000 | 119,800,000 | 117,600,000 | 113,600,000 | 118,000,000 | 120,000,000 | 119,500,000 | 117,900,000 | 122,000,000 | 124,400,000 | 129,400,000 | 127,200,000 | 125,800,000 | 124,100,000 | 124,400,000 | 117,900,000 | 112,000,000 | 108,500,000 | 106,700,000 | 105,300,000 | 103,800,000 | 101,900,000 | 104,700,000 | 102,600,000 | 99,100,000 | 100,100,000 | 100,900,000 | 105,800,000 | 103,800,000 | 62,100,000 | 59,700,000 | 59,800,000 | 60,400,000 | 59,000,000 | 62,300,000 | 61,800,000 | 62,000,000 | 63,300,000 | 65,000,000 | 66,900,000 | 60,900,000 | 61,500,000 | 58,900,000 | 58,200,000 | 56,800,000 | 57,400,000 | 63,400,000 | |
other expense | -120,800,000 | -132,700,000 | -145,000,000 | -142,400,000 | -151,300,000 | -76,700,000 | -113,500,000 | -113,200,000 | -103,100,000 | -101,300,000 | -96,000,000 | -86,800,000 | -87,600,000 | -69,200,000 | -29,100,000 | -57,000,000 | -36,300,000 | -82,500,000 | -50,500,000 | -39,000,000 | -44,100,000 | -45,775,000 | -56,200,000 | -42,900,000 | -84,000,000 | -85,400,000 | -65,300,000 | -63,600,000 | -57,400,000 | -48,400,000 | -66,400,000 | -54,500,000 | -48,200,000 | -47,000,000 | -47,100,000 | -29,950,000 | -53,300,000 | -36,800,000 | -29,700,000 | -61,400,000 | -52,700,000 | |||||||||||||||||||||
income before income taxes | 859,200,000 | 320,200,000 | 304,600,000 | 262,500,000 | 786,200,000 | 514,200,000 | 270,200,000 | 251,600,000 | 710,300,000 | 240,100,000 | 376,000,000 | 338,500,000 | 581,700,000 | 311,200,000 | 375,100,000 | 351,200,000 | 695,100,000 | 244,300,000 | 339,500,000 | 329,800,000 | 585,200,000 | 276,800,000 | 314,000,000 | 295,900,000 | 542,600,000 | 277,700,000 | 245,600,000 | 251,000,000 | 485,400,000 | 218,700,000 | 250,500,000 | 282,400,000 | 478,700,000 | 357,600,000 | 345,400,000 | 315,200,000 | 570,200,000 | 306,100,000 | 345,700,000 | 295,300,000 | 559,600,000 | 318,800,000 | 293,000,000 | 144,100,000 | 318,200,000 | 198,200,000 | 206,600,000 | 207,300,000 | 337,900,000 | 171,125,000 | 218,200,000 | 189,300,000 | 277,000,000 | 268,400,000 | ||||||||
income tax expense | 53,100,000 | 3,400,000 | 34,400,000 | 19,500,000 | 60,700,000 | 61,100,000 | 31,600,000 | 41,600,000 | 87,700,000 | 21,600,000 | 60,400,000 | 48,500,000 | 74,100,000 | 59,000,000 | 73,400,000 | 63,400,000 | 127,100,000 | 20,500,000 | 50,800,000 | 54,100,000 | 74,900,000 | 37,200,000 | 46,900,000 | 53,800,000 | 90,000,000 | 33,500,000 | 11,300,000 | 15,200,000 | 65,000,000 | 13,400,000 | 17,000,000 | 51,100,000 | 88,300,000 | -75,300,000 | 129,700,000 | 115,800,000 | 213,300,000 | 111,400,000 | 128,400,000 | 113,600,000 | 213,100,000 | 137,700,000 | 110,500,000 | 63,200,000 | 122,400,000 | 76,800,000 | 80,300,000 | 74,300,000 | 130,300,000 | 86,500,000 | 80,700,000 | 70,300,000 | 100,400,000 | 53,700,000 | 89,700,000 | 66,600,000 | 96,300,000 | |||||
net income | 806,100,000 | 316,800,000 | 270,200,000 | 243,000,000 | 725,500,000 | 453,100,000 | 238,600,000 | 210,000,000 | 622,600,000 | 218,500,000 | 315,600,000 | 290,000,000 | 507,600,000 | 252,200,000 | 301,700,000 | 287,800,000 | 568,000,000 | 223,800,000 | 288,700,000 | 275,700,000 | 510,300,000 | 239,600,000 | 267,100,000 | 242,100,000 | 452,600,000 | 244,200,000 | 234,300,000 | 235,800,000 | 420,400,000 | 205,300,000 | 233,500,000 | 231,300,000 | 390,400,000 | 432,900,000 | 215,700,000 | 199,400,000 | 356,900,000 | 194,700,000 | 217,300,000 | 181,700,000 | 346,500,000 | 181,100,000 | 182,500,000 | 80,900,000 | 195,800,000 | 121,400,000 | 126,300,000 | 133,000,000 | 207,600,000 | 144,300,000 | 137,500,000 | 119,000,000 | 176,600,000 | 98,800,000 | 156,100,000 | 119,300,000 | 172,100,000 | 116,000,000 | 129,800,000 | 109,500,000 | 170,900,000 | |
yoy | 11.11% | -30.08% | 13.24% | 15.71% | 16.53% | 107.37% | -24.40% | -27.59% | 22.66% | -13.36% | 4.61% | 0.76% | -10.63% | 12.69% | 4.50% | 4.39% | 11.31% | -6.59% | 8.09% | 13.88% | 12.75% | -1.88% | 14.00% | 2.67% | 7.66% | 18.95% | 0.34% | 1.95% | 7.68% | -52.58% | 8.25% | 16.00% | 9.39% | 122.34% | -0.74% | 9.74% | 3.00% | 7.51% | 19.07% | 124.60% | 76.97% | 49.18% | 44.50% | -39.17% | -5.68% | -15.87% | -8.15% | 11.76% | 17.55% | 46.05% | -11.92% | -0.25% | 2.61% | -14.83% | 20.26% | 8.95% | 0.70% | |||||
qoq | 154.45% | 17.25% | 11.19% | -66.51% | 60.12% | 89.90% | 13.62% | -66.27% | 184.94% | -30.77% | 8.83% | -42.87% | 101.27% | -16.41% | 4.83% | -49.33% | 153.80% | -22.48% | 4.72% | -45.97% | 112.98% | -10.30% | 10.33% | -46.51% | 85.34% | 4.23% | -0.64% | -43.91% | 104.77% | -12.08% | 0.95% | -40.75% | -9.82% | 100.70% | 8.17% | -44.13% | 83.31% | -10.40% | 19.59% | -47.56% | 91.33% | -0.77% | 125.59% | -58.68% | 61.29% | -3.88% | -5.04% | -35.93% | 43.87% | 4.95% | 15.55% | -32.62% | 78.74% | -36.71% | 30.85% | -30.68% | 48.36% | -10.63% | 18.54% | -35.93% | ||
preferred stock dividends of subsidiary | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | |||||||||||||||||||||
net income attributed to noncontrolling interests | -1,400,000 | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributed to common shareholders | 804,400,000 | 316,600,000 | 271,300,000 | 245,400,000 | 724,200,000 | 453,500,000 | 240,100,000 | 211,300,000 | 622,300,000 | 218,500,000 | 316,000,000 | 289,700,000 | 507,500,000 | 252,700,000 | 302,000,000 | 287,500,000 | 565,900,000 | 224,200,000 | 290,000,000 | 276,000,000 | 510,100,000 | 239,000,000 | 266,800,000 | 241,600,000 | 452,500,000 | 243,900,000 | 234,300,000 | 235,700,000 | 420,100,000 | 205,000,000 | 233,200,000 | 231,000,000 | 390,100,000 | 432,600,000 | 215,400,000 | 199,100,000 | 356,600,000 | 194,400,000 | 217,000,000 | 181,400,000 | 346,200,000 | |||||||||||||||||||||
eps | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 2,470,000 | 970,000 | 840,000 | 770,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 2,450,000 | 960,000 | 830,000 | 760,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 325,600,000 | 321,900,000 | 323,500,000 | 320,300,000 | 318.2 | 316.2 | 316.2 | 315.9 | 315.6 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.5 | 315.5 | 315.5 | 315.5 | 315.5 | 315.6 | 315.6 | 315.6 | 315.6 | 315.6 | 315.6 | 315.6 | 315.7 | 271.1 | 315.7 | 227.5 | 225.5 | 225.6 | 225.5 | 225.5 | 225.8 | 227.6 | 226.8 | 228.4 | 228.9 | 230.2 | 230.4 | 230.4 | 230.5 | 232.6 | 232.2 | 233.7 | 233.7 | |
diluted | 328,300,000 | 323,800,000 | 325,600,000 | 322,200,000 | 319.3 | 316.5 | 316.5 | 316.2 | 315.9 | 315.9 | 315.8 | 315.9 | 315.9 | 316.1 | 316.2 | 316.2 | 316.2 | 316.3 | 316.3 | 316.3 | 316.2 | 316.5 | 316.5 | 316.5 | 316.7 | 316.7 | 316.8 | 316.7 | 316.7 | 316.9 | 316.9 | 316.9 | 316.9 | 317.2 | 317.5 | 317.4 | 317.2 | 316.9 | 316.9 | 317 | 317.1 | 272.7 | 317.1 | 229.1 | 227.3 | 227.5 | 227.4 | 227.6 | 227.7 | 229.7 | 228.8 | 230.5 | 231.2 | 232.8 | 232.9 | 233.1 | 233.2 | 235.4 | 234.9 | 236.6 | 236.6 | |
net loss attributed to noncontrolling interests | 100,000 | 1,400,000 | 2,700,000 | 700,000 | 1,800,000 | 1,600,000 | 300,000 | 700,000 | 200,000 | 800,000 | 600,000 | -1,800,000 | 700,000 | 1,600,000 | 600,000 | 100,000 | -200,000 | 200,000 | 300,000 | 200,000 | ||||||||||||||||||||||||||||||||||||||||||
earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 2.28 | 1.43 | 0.76 | 0.67 | 1.97 | 0.69 | 1 | 0.92 | 1.61 | 0.8 | 0.96 | 0.91 | 1.79 | 0.71 | 0.92 | 0.88 | 1.62 | 0.75 | 0.85 | 0.77 | 1.43 | 0.78 | 0.74 | 0.75 | 1.33 | 0.65 | 0.74 | 0.73 | 1.24 | 1.37 | 0.68 | 0.63 | 1.13 | 0.62 | 0.69 | 0.57 | 1.1 | 0.57 | 0.58 | 0.36 | 0.87 | 0.54 | 0.56 | 0.59 | 0.92 | 0.475 | 0.61 | 0.52 | 0.77 | 0.75 | ||||||||||||
diluted | 2.27 | 1.43 | 0.76 | 0.67 | 1.97 | 0.7 | 1 | 0.92 | 1.61 | 0.8 | 0.96 | 0.91 | 1.79 | 0.71 | 0.92 | 0.87 | 1.61 | 0.75 | 0.84 | 0.76 | 1.43 | 0.77 | 0.74 | 0.74 | 1.33 | 0.64 | 0.74 | 0.73 | 1.23 | 1.36 | 0.68 | 0.63 | 1.12 | 0.61 | 0.68 | 0.57 | 1.09 | 0.56 | 0.58 | 0.35 | 0.86 | 0.54 | 0.56 | 0.58 | 0.91 | 0.47 | 0.6 | 0.52 | 0.76 | 0.74 | ||||||||||||
dividends per share of common stock | 0.414 | 0.553 | 0.553 | 0.553 | 0.39 | 0.52 | 0.52 | 0.52 | 0.371 | 0.495 | 0.495 | 0.495 | 0.323 | 0.423 | 0.293 | 0.39 | 0.39 | 0.39 | 0.266 | 0.383 | 0.34 | 0.34 | 0.225 | 0.3 | 0.3 | 0.3 | 0.195 | 0.26 | 0.26 | 0.26 | ||||||||||||||||||||||||||||||||
equity in earnings of transmission affiliate | 30,725,000 | 39,200,000 | 41,800,000 | 41,900,000 | 38,800,000 | 38,300,000 | 30,900,000 | 38,500,000 | 25,700,000 | 40,000,000 | 14,300,000 | 16,100,000 | 13,200,000 | 18,000,000 | 17,500,000 | 17,300,000 | 17,500,000 | 17,100,000 | 17,300,000 | 16,600,000 | 16,800,000 | 17,100,000 | 16,200,000 | 15,600,000 | 16,100,000 | 15,700,000 | 15,200,000 | 15,500,000 | ||||||||||||||||||||||||||||||||||
fuel and purchased power | 273,700,000 | 297,700,000 | 275,400,000 | 336,800,000 | 292,500,000 | 318,600,000 | 266,800,000 | 339,100,000 | 276,100,000 | 271,000,000 | 249,700,000 | 336,400,000 | 258,700,000 | 253,800,000 | 265,200,000 | 350,900,000 | 286,000,000 | 267,600,000 | ||||||||||||||||||||||||||||||||||||||||||||
cost of gas sold | 79,300,000 | 316,200,000 | 248,100,000 | 70,600,000 | 125,900,000 | 591,500,000 | 227,200,000 | 61,600,000 | 115,200,000 | 270,100,000 | 177,800,000 | 55,500,000 | 75,000,000 | 237,500,000 | 195,300,000 | 69,200,000 | 121,800,000 | 342,400,000 | ||||||||||||||||||||||||||||||||||||||||||||
treasury grant | 2,200,000 | 2,500,000 | 7,300,000 | 3,500,000 | 3,100,000 | 3,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes to consolidated condensed financial statements are an integral part of these financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | 152,500,000 | 245,800,000 | 185,900,000 | 170,500,000 | 199,400,000 | 146,600,000 | 260,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 98,800,000 | 156,100,000 | 119,300,000 | 114,100,000 | 129,800,000 | 98,000,000 | 170,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | 1,900,000 | 11,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | 0.43 | 0.68 | 0.52 | 0.49 | 0.56 | 0.42 | 0.73 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 0.01 | 0.05 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total earnings per share | 0.43 | 0.68 | 0.52 | 0.5 | 0.56 | 0.47 | 0.73 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of gain | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 51,875,000 | 69,600,000 | 48,600,000 | 89,300,000 |
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 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2014-12-31 | 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 | 2004-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | 2,981,000,000 | 3,284,700,000 | 2,515,300,000 | 2,599,100,000 | 2,943,300,000 | 2,911,700,000 | 2,619,200,000 | 2,584,100,000 | 2,604,600,000 | 2,795,700,000 | 2,443,600,000 | 2,457,600,000 | 2,838,500,000 | 3,187,700,000 | 2,771,000,000 | 2,642,500,000 | 2,562,600,000 | 2,656,700,000 | 2,408,900,000 | 2,278,100,000 | 2,355,500,000 | 2,083,000,000 | 1,727,200,000 | 1,713,400,000 | 1,845,300,000 | 2,093,600,000 | 1,773,000,000 | 1,838,700,000 | 2,008,300,000 | 2,247,600,000 | 1,839,700,000 | 1,810,400,000 | 1,980,800,000 | 2,213,500,000 | 1,823,300,000 | 1,779,700,000 | 1,855,300,000 | ||||||||||||||||||||
cash and cash equivalents | 45,600,000 | 27,600,000 | 51,100,000 | 23,000,000 | 82,200,000 | 9,800,000 | 322,500,000 | 224,000,000 | 38,900,000 | 42,900,000 | 45,900,000 | 54,700,000 | 35,700,000 | 28,900,000 | 28,500,000 | 30,300,000 | 33,800,000 | 16,300,000 | 26,000,000 | 35,000,000 | 26,100,000 | 24,800,000 | 13,100,000 | 13,300,000 | 15,400,000 | 37,500,000 | 20,000,000 | 37,900,000 | 30,600,000 | 84,500,000 | 14,500,000 | 29,800,000 | 48,100,000 | 38,900,000 | 18,100,000 | 36,500,000 | 45,700,000 | 25,000,000 | 32,100,000 | 34,700,000 | 1,300,000 | 22,200,000 | 214,400,000 | 37,300,000 | 26,000,000 | 900,000 | 500,000 | 35,600,000 | |||||||||
accounts receivable and unbilled revenues, net of reserves of 156.0 and 148.7, respectively | 1,914,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
materials, supplies, and inventories | 612,300,000 | 803,400,000 | 842,800,000 | 703,000,000 | 576,000,000 | 813,200,000 | 789,900,000 | 695,800,000 | 608,600,000 | 775,200,000 | 749,900,000 | 603,700,000 | 523,500,000 | 807,100,000 | 924,600,000 | 572,200,000 | 368,800,000 | 635,800,000 | 645,700,000 | 452,700,000 | 353,500,000 | 528,600,000 | 573,400,000 | 467,700,000 | 391,100,000 | 549,800,000 | 593,300,000 | 461,400,000 | 330,100,000 | 548,200,000 | 608,500,000 | 466,600,000 | 376,000,000 | 539,000,000 | 672,200,000 | 510,000,000 | 417,100,000 | 654,300,000 | 494,500,000 | 470,700,000 | 719,800,000 | ||||||||||||||||
prepaid taxes | 125,200,000 | 178,800,000 | 125,500,000 | 209,000,000 | 171,600,000 | 214,900,000 | 124,500,000 | 182,600,000 | 143,000,000 | 173,900,000 | 157,800,000 | 215,100,000 | 153,000,000 | 201,800,000 | 124,300,000 | 193,000,000 | |||||||||||||||||||||||||||||||||||||||||
other prepayments | 80,500,000 | 92,400,000 | 82,400,000 | 51,400,000 | 76,200,000 | 82,600,000 | 50,700,000 | 52,600,000 | 70,900,000 | 76,800,000 | 40,600,000 | 42,800,000 | 64,900,000 | 69,800,000 | 32,200,000 | 33,500,000 | |||||||||||||||||||||||||||||||||||||||||
other | 203,000,000 | 119,800,000 | 144,000,000 | 116,300,000 | 224,900,000 | 121,900,000 | 156,100,000 | 186,400,000 | 186,200,000 | 223,700,000 | 87,800,000 | 74,900,000 | 66,600,000 | 261,700,000 | 148,600,000 | 41,800,000 | 147,100,000 | 253,400,000 | 51,200,000 | 110,400,000 | 40,500,000 | 63,400,000 | 59,400,000 | 64,200,000 | 61,900,000 | 68,000,000 | 81,800,000 | 80,300,000 | 50,300,000 | 77,200,000 | 61,800,000 | 49,300,000 | 34,000,000 | 74,900,000 | 43,000,000 | 47,300,000 | 39,300,000 | 91,400,000 | 88,000,000 | 87,500,000 | 17,500,000 | 97,000,000 | 181,900,000 | 1,500,000 | 36,100,000 | 2,100,000 | 2,600,000 | 99,500,000 | |||||||||
long-term assets | 48,753,000,000 | 48,233,600,000 | 47,293,600,000 | 45,925,200,000 | 45,288,800,000 | 44,451,500,000 | 42,577,300,000 | 41,998,100,000 | 41,322,600,000 | 41,144,000,000 | 40,998,100,000 | 40,561,700,000 | 39,957,400,000 | 38,684,400,000 | 37,990,000,000 | 36,964,600,000 | 36,411,900,000 | 36,331,800,000 | 35,992,000,000 | 35,516,800,000 | 35,245,100,000 | 34,945,100,000 | 33,694,800,000 | 33,328,600,000 | 32,986,900,000 | 32,858,200,000 | 32,604,200,000 | 32,095,600,000 | 31,728,800,000 | 31,228,200,000 | 30,722,700,000 | 30,127,200,000 | 29,804,800,000 | 29,377,000,000 | 29,189,700,000 | 28,779,900,000 | 28,161,300,000 | ||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 12,667.5 and 12,411.5, respectively | 38,707,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
regulatory assets | 3,111,300,000 | 3,156,300,000 | 3,217,400,000 | 3,231,800,000 | 3,283,300,000 | 3,339,700,000 | 3,346,500,000 | 3,393,100,000 | 3,247,000,000 | 3,249,800,000 | 3,197,100,000 | 3,238,900,000 | 3,313,100,000 | 3,264,600,000 | 3,164,200,000 | 3,144,700,000 | 3,163,600,000 | 3,264,800,000 | 3,488,700,000 | 3,409,900,000 | 3,487,100,000 | 3,524,100,000 | 3,462,200,000 | 3,510,400,000 | 3,566,100,000 | 3,506,700,000 | 3,999,900,000 | 4,007,000,000 | 4,009,800,000 | 3,805,100,000 | 3,643,500,000 | 3,645,900,000 | 2,929,700,000 | 2,803,200,000 | 3,107,700,000 | 3,108,400,000 | 3,084,100,000 | 3,004,600,000 | 3,031,400,000 | 3,060,800,000 | 2,805,500,000 | 2,796,400,000 | 1,108,500,000 | 849,400,000 | |||||||||||||
equity investment in transmission affiliates | 2,369,500,000 | 2,280,400,000 | 2,268,800,000 | 2,200,100,000 | 2,149,000,000 | 2,108,900,000 | 2,080,800,000 | 2,055,800,000 | 2,027,100,000 | 2,005,900,000 | 1,983,800,000 | 1,955,900,000 | 1,921,700,000 | 1,909,200,000 | 1,875,900,000 | 1,837,200,000 | 1,818,200,000 | 1,789,400,000 | 1,791,300,000 | 1,782,000,000 | 1,773,600,000 | 1,764,300,000 | 1,750,400,000 | 1,744,700,000 | 1,717,700,000 | 1,720,800,000 | 1,720,400,000 | 1,696,500,000 | 1,670,600,000 | 1,665,300,000 | 1,613,700,000 | 1,596,600,000 | 1,598,900,000 | 1,553,400,000 | |||||||||||||||||||||||
goodwill | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,052,800,000 | 3,053,500,000 | 3,053,500,000 | 3,053,500,000 | 3,046,200,000 | 3,046,200,000 | 3,046,200,000 | 2,999,100,000 | 3,389,100,000 | 3,386,500,000 | 441,900,000 | 441,900,000 | |||||||||||||
pension and opeb assets | 1,098,500,000 | 1,082,400,000 | 1,016,400,000 | 1,000,400,000 | 983,800,000 | 968,500,000 | 918,100,000 | 901,200,000 | 883,900,000 | 870,900,000 | 918,700,000 | 951,000,000 | 933,400,000 | 916,700,000 | 965,800,000 | 942,100,000 | 910,200,000 | 881,300,000 | |||||||||||||||||||||||||||||||||||||||
total assets | 51,734,000,000 | 51,518,300,000 | 49,808,900,000 | 48,524,300,000 | 48,232,100,000 | 47,363,200,000 | 45,196,500,000 | 44,582,200,000 | 43,927,200,000 | 43,939,700,000 | 43,441,700,000 | 43,019,300,000 | 42,795,900,000 | 41,872,100,000 | 40,761,000,000 | 39,607,100,000 | 38,974,500,000 | 38,988,500,000 | 38,400,900,000 | 37,794,900,000 | 37,600,600,000 | 37,028,100,000 | 35,422,000,000 | 35,042,000,000 | 34,832,200,000 | 34,951,800,000 | 34,377,200,000 | 33,934,300,000 | 33,737,100,000 | 33,475,800,000 | 32,562,400,000 | 31,937,600,000 | 31,785,600,000 | 31,590,500,000 | 31,013,000,000 | 30,559,600,000 | 30,016,600,000 | 29,443,500,000 | 29,175,300,000 | 29,104,600,000 | 11,186,500,000 | 28,769,600,000 | 28,614,500,000 | 5,377,300,000 | 14,769,400,000 | 5,205,900,000 | 5,401,300,000 | 9,565,400,000 | |||||||||
liabilities and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | 4,389,400,000 | 5,593,400,000 | 5,050,300,000 | 4,697,600,000 | 5,862,900,000 | 4,841,900,000 | 4,009,400,000 | 3,491,600,000 | 4,709,700,000 | 5,114,800,000 | 4,073,700,000 | 4,096,900,000 | 3,765,800,000 | 4,611,000,000 | 3,369,700,000 | 3,817,800,000 | 3,264,400,000 | 3,753,000,000 | 3,692,600,000 | 3,373,900,000 | 3,714,900,000 | 4,148,100,000 | 2,840,000,000 | 3,484,600,000 | 2,847,700,000 | 3,182,700,000 | 2,818,400,000 | 3,362,000,000 | 2,889,900,000 | 3,331,700,000 | 3,602,500,000 | 3,053,200,000 | 3,605,900,000 | 3,869,300,000 | 3,026,100,000 | 2,787,300,000 | 2,054,600,000 | ||||||||||||||||||||
short-term debt | 2,045,200,000 | 1,924,700,000 | 1,260,600,000 | 810,300,000 | 1,327,100,000 | 1,116,600,000 | 597,000,000 | 761,300,000 | 2,574,200,000 | 2,020,900,000 | 1,549,300,000 | 1,090,300,000 | 1,261,200,000 | 1,647,100,000 | 1,259,500,000 | 1,629,100,000 | 1,450,000,000 | 1,897,000,000 | 1,508,900,000 | 1,424,500,000 | 1,580,400,000 | 1,776,900,000 | 771,000,000 | 1,211,500,000 | 827,200,000 | 830,800,000 | 686,400,000 | 1,262,700,000 | 1,145,200,000 | 1,440,100,000 | 1,788,300,000 | 1,370,000,000 | 1,200,300,000 | 1,444,600,000 | 993,500,000 | 774,800,000 | 670,400,000 | 789,400,000 | 927,800,000 | 896,400,000 | 307,900,000 | 661,500,000 | 826,300,000 | 67,000,000 | 146,500,000 | ||||||||||||
current portion of long-term debt | 520,400,000 | 1,519,400,000 | 1,901,400,000 | 2,250,400,000 | 2,729,900,000 | 1,729,000,000 | 1,823,700,000 | 1,157,400,000 | 640,500,000 | 1,264,200,000 | 712,900,000 | 1,377,500,000 | 808,200,000 | 881,200,000 | 167,200,000 | 174,400,000 | 163,400,000 | 169,400,000 | 496,700,000 | 493,600,000 | 787,000,000 | 785,800,000 | 596,200,000 | 895,000,000 | 694,300,000 | 693,200,000 | 692,600,000 | 766,500,000 | 366,000,000 | 365,000,000 | 369,400,000 | 293,500,000 | 957,900,000 | 842,100,000 | 709,300,000 | 708,400,000 | 158,000,000 | 89,400,000 | 95,800,000 | 152,400,000 | 606,000,000 | ||||||||||||||||
accounts payable | 830,800,000 | 1,140,100,000 | 917,000,000 | 816,500,000 | 791,500,000 | 1,137,100,000 | 740,700,000 | 799,900,000 | 640,900,000 | 896,600,000 | 867,700,000 | 748,500,000 | 680,000,000 | 1,198,100,000 | 1,158,000,000 | 1,078,200,000 | 693,700,000 | 1,005,700,000 | 872,800,000 | 744,600,000 | 656,000,000 | 880,700,000 | 751,300,000 | 696,600,000 | 597,900,000 | 908,100,000 | 769,000,000 | 715,600,000 | 674,100,000 | 876,400,000 | 690,400,000 | 681,000,000 | 592,800,000 | 859,900,000 | 743,900,000 | 724,100,000 | 582,300,000 | 663,500,000 | 620,500,000 | 584,400,000 | 777,600,000 | 777,100,000 | |||||||||||||||
accrued interest | 264,100,000 | 202,400,000 | 115,100,000 | 115,200,000 | 118,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities | 32,775,300,000 | 31,872,100,000 | 30,747,800,000 | 30,156,600,000 | 28,942,200,000 | 29,719,400,000 | 28,795,900,000 | 28,696,200,000 | 26,791,400,000 | 26,753,400,000 | 27,267,700,000 | 26,891,000,000 | 27,042,400,000 | 25,644,500,000 | 25,795,200,000 | 24,298,700,000 | 24,265,600,000 | 24,122,200,000 | 23,601,700,000 | 23,390,600,000 | 22,918,100,000 | 22,217,500,000 | 22,022,900,000 | 21,064,700,000 | 21,499,900,000 | 21,514,500,000 | 21,372,400,000 | 20,424,000,000 | 20,735,100,000 | 20,301,400,000 | 19,117,200,000 | 19,128,200,000 | 18,481,500,000 | 18,229,400,000 | 18,761,200,000 | 18,589,100,000 | 18,806,000,000 | ||||||||||||||||||||
long-term debt | 19,381,800,000 | 18,498,100,000 | 17,663,300,000 | 17,110,400,000 | 16,161,800,000 | 17,178,100,000 | 16,889,200,000 | 16,907,800,000 | 15,375,800,000 | 15,512,800,000 | 15,956,500,000 | 15,608,300,000 | 15,827,300,000 | 14,766,200,000 | 14,910,700,000 | 13,523,400,000 | 13,514,300,000 | 13,523,700,000 | 12,678,100,000 | 12,695,700,000 | 12,317,700,000 | 11,728,100,000 | 11,652,500,000 | 10,721,600,000 | 11,194,700,000 | 11,211,000,000 | 10,897,300,000 | 9,921,000,000 | 10,326,700,000 | 9,994,000,000 | 9,119,000,000 | 9,209,300,000 | 8,617,500,000 | 8,746,600,000 | 8,785,800,000 | 8,799,700,000 | 9,143,600,000 | 9,088,100,000 | 8,902,100,000 | 8,955,800,000 | 1,887,200,000 | 8,727,000,000 | 8,547,600,000 | 695,800,000 | 694,300,000 | 693,600,000 | |||||||||||
finance lease obligations | 370,400,000 | 372,000,000 | 364,200,000 | 361,800,000 | 293,900,000 | 303,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 5,967,200,000 | 5,891,700,000 | 5,814,300,000 | 5,739,500,000 | 5,577,200,000 | 5,514,700,000 | 5,322,200,000 | 5,265,400,000 | 5,120,000,000 | 4,918,500,000 | 4,832,200,000 | 4,774,000,000 | 4,703,200,000 | 4,625,600,000 | 4,524,900,000 | 4,493,100,000 | 4,426,200,000 | 4,308,500,000 | 4,295,800,000 | 4,269,600,000 | 4,214,100,000 | 4,059,800,000 | 3,974,700,000 | 3,945,900,000 | 3,870,000,000 | 3,769,300,000 | 3,613,800,000 | 3,598,100,000 | 3,459,900,000 | 3,388,100,000 | 3,172,100,000 | 3,117,100,000 | 3,069,900,000 | 2,999,800,000 | 5,616,000,000 | 5,416,100,000 | 5,287,400,000 | 5,067,000,000 | 4,938,300,000 | 4,856,500,000 | 250,800,000 | ||||||||||||||||
deferred revenue | 309,600,000 | 314,200,000 | 318,300,000 | 323,900,000 | 329,300,000 | 334,600,000 | 339,900,000 | 345,500,000 | 351,100,000 | 356,400,000 | 360,400,000 | 363,500,000 | 367,000,000 | 370,700,000 | 374,200,000 | 378,700,000 | 383,800,000 | 389,200,000 | 394,900,000 | 400,700,000 | 406,400,000 | 412,200,000 | 417,800,000 | 423,700,000 | 428,500,000 | 497,100,000 | 502,800,000 | 508,700,000 | 514,500,000 | 520,400,000 | 525,900,000 | 531,800,000 | 538,100,000 | 543,300,000 | 549,200,000 | 554,600,000 | 561,000,000 | 569,500,000 | 572,300,000 | 576,100,000 | 588,100,000 | 596,200,000 | |||||||||||||||
regulatory liabilities | 4,114,700,000 | 4,121,300,000 | 3,940,300,000 | 4,039,000,000 | 4,043,900,000 | 3,958,000,000 | 3,889,100,000 | 3,834,700,000 | 3,730,200,000 | 3,697,700,000 | 3,720,000,000 | 3,712,900,000 | 3,689,800,000 | 3,735,500,000 | 3,947,000,000 | 4,000,100,000 | 4,032,600,000 | 3,946,000,000 | 4,131,200,000 | 3,935,500,000 | 3,890,800,000 | 3,928,100,000 | 3,939,300,000 | 3,968,500,000 | 3,987,100,000 | 3,992,800,000 | 4,198,800,000 | 4,243,600,000 | 4,274,300,000 | 4,251,600,000 | 3,960,300,000 | 3,959,200,000 | 3,924,300,000 | 3,718,600,000 | 1,534,900,000 | 1,574,000,000 | 1,563,400,000 | 1,451,100,000 | 1,469,700,000 | 1,411,800,000 | 1,312,300,000 | 1,313,000,000 | |||||||||||||||
intangible liabilities | 565,300,000 | 580,300,000 | 595,000,000 | 609,700,000 | 624,500,000 | 566,800,000 | 554,600,000 | 568,000,000 | 581,400,000 | 594,800,000 | 608,200,000 | 621,600,000 | |||||||||||||||||||||||||||||||||||||||||||||
environmental remediation liabilities | 474,300,000 | 484,100,000 | 438,200,000 | 438,900,000 | 442,100,000 | 445,800,000 | 430,500,000 | 437,000,000 | 448,900,000 | 463,700,000 | 456,600,000 | 475,800,000 | 491,700,000 | 499,600,000 | 497,700,000 | 504,300,000 | 517,200,000 | 532,600,000 | 510,300,000 | 518,200,000 | 532,900,000 | 532,900,000 | 589,400,000 | 589,400,000 | 589,400,000 | 589,200,000 | 631,800,000 | 631,800,000 | 631,800,000 | 616,400,000 | 617,400,000 | 617,200,000 | 617,200,000 | 617,400,000 | 617,700,000 | 622,600,000 | 630,700,000 | ||||||||||||||||||||
aros | 660,600,000 | 647,000,000 | 623,200,000 | 616,400,000 | 601,500,000 | 580,000,000 | 547,900,000 | 543,600,000 | 377,700,000 | 374,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shareholders' equity | 14,131,000,000 | 13,613,600,000 | 13,568,400,000 | 13,223,100,000 | 12,975,800,000 | 12,395,000,000 | 12,082,000,000 | 12,082,900,000 | 12,112,700,000 | 11,724,200,000 | 11,753,000,000 | 11,681,400,000 | 11,636,600,000 | 11,376,900,000 | 11,355,500,000 | 11,290,600,000 | 11,243,200,000 | 10,913,200,000 | 10,908,500,000 | 10,830,900,000 | 10,767,100,000 | 10,469,700,000 | 10,450,700,000 | 10,383,700,000 | 10,344,100,000 | 10,113,400,000 | 10,051,000,000 | 10,016,200,000 | 9,984,500,000 | 9,788,900,000 | 9,775,300,000 | 9,725,800,000 | 9,667,800,000 | 9,461,400,000 | 9,195,300,000 | 9,152,800,000 | 9,125,600,000 | ||||||||||||||||||||
common stock – 0.01 par value... | 3,300,000 | 3,300,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | ||||||||||||||||||||
additional paid in capital | 5,147,400,000 | 5,124,400,000 | 5,105,800,000 | 4,743,100,000 | 4,456,100,000 | 4,315,800,000 | 4,191,400,000 | 4,168,300,000 | 4,145,700,000 | 4,115,900,000 | 4,116,400,000 | 4,114,700,000 | 4,113,600,000 | 4,115,200,000 | 4,113,500,000 | 4,121,100,000 | 4,131,800,000 | 4,138,100,000 | 4,144,400,000 | 4,144,100,000 | 4,143,600,000 | 4,143,700,000 | 4,163,800,000 | 4,165,000,000 | 4,167,300,000 | 4,186,600,000 | 4,185,000,000 | 4,197,900,000 | 4,213,200,000 | 4,250,100,000 | 4,261,600,000 | 4,271,000,000 | 4,267,300,000 | 4,278,500,000 | 4,281,400,000 | 4,290,100,000 | 4,297,700,000 | 4,308,800,000 | 4,310,900,000 | 4,321,100,000 | 4,350,600,000 | ||||||||||||||||
retained earnings | 8,987,800,000 | 8,493,500,000 | 8,467,300,000 | 8,484,700,000 | 8,524,400,000 | 8,083,800,000 | 7,895,300,000 | 7,919,200,000 | 7,971,600,000 | 7,612,800,000 | 7,640,400,000 | 7,570,400,000 | 7,526,700,000 | 7,265,300,000 | 7,242,000,000 | 7,169,500,000 | 7,111,400,000 | 6,775,100,000 | 6,764,500,000 | 6,688,200,000 | 6,626,000,000 | 6,329,600,000 | 6,290,100,000 | 6,222,800,000 | 6,180,700,000 | 5,927,700,000 | 5,869,900,000 | 5,821,700,000 | 5,772,100,000 | 5,538,200,000 | 5,508,100,000 | 5,449,100,000 | 5,392,700,000 | 5,176,800,000 | 4,908,300,000 | 4,857,000,000 | 4,822,000,000 | 4,575,800,000 | 4,515,000,000 | 4,489,700,000 | 4,264,900,000 | ||||||||||||||||
accumulated other comprehensive loss | -7,500,000 | -7,600,000 | -7,900,000 | -7,900,000 | -7,900,000 | -7,800,000 | -7,900,000 | -7,800,000 | -7,800,000 | -7,700,000 | -7,000,000 | -6,900,000 | -6,900,000 | -6,800,000 | -3,200,000 | -3,200,000 | -3,200,000 | -3,200,000 | -3,600,000 | -4,600,000 | -5,700,000 | -6,800,000 | -6,400,000 | -7,300,000 | -7,100,000 | -4,100,000 | -7,100,000 | -6,600,000 | -4,000,000 | ||||||||||||||||||||||||||||
preferred stock of subsidiary | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | 30,400,000 | |||||||||||||||||
noncontrolling interests | 407,900,000 | 408,800,000 | 412,000,000 | 416,600,000 | 420,800,000 | 376,500,000 | 278,800,000 | 281,100,000 | 283,000,000 | 316,900,000 | 316,900,000 | 319,600,000 | 320,700,000 | 209,300,000 | 210,200,000 | 169,600,000 | 170,900,000 | 169,700,000 | 167,700,000 | 169,100,000 | 170,100,000 | 162,400,000 | 78,000,000 | 78,600,000 | 110,100,000 | 110,800,000 | 105,000,000 | 101,700,000 | 97,200,000 | 23,400,000 | |||||||||||||||||||||||||||
total liabilities and equity | 51,734,000,000 | 51,518,300,000 | 49,808,900,000 | 48,524,300,000 | 48,232,100,000 | 47,363,200,000 | 45,196,500,000 | 44,582,200,000 | 43,927,200,000 | 43,939,700,000 | 43,441,700,000 | 43,019,300,000 | 42,795,900,000 | 41,872,100,000 | 40,761,000,000 | 39,607,100,000 | 38,974,500,000 | 38,988,500,000 | 38,400,900,000 | 37,794,900,000 | 37,600,600,000 | 37,028,100,000 | 35,422,000,000 | 35,042,000,000 | 34,832,200,000 | 34,951,800,000 | 34,377,200,000 | 33,934,300,000 | 33,737,100,000 | 33,475,800,000 | 32,562,400,000 | 31,937,600,000 | 31,785,600,000 | 31,590,500,000 | 31,013,000,000 | 30,559,600,000 | 30,016,600,000 | 5,377,300,000 | 5,205,900,000 | 5,401,300,000 | |||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 148.7 and 162.8, respectively | 2,062,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 12,411.5 and 11,611.9, respectively | 38,278,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 129.5 and 162.8, respectively | 1,269,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 12,229.4 and 11,611.9, respectively | 37,354,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 142.2 and 162.8, respectively | 1,496,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 12,025.9 and 11,611.9, respectively | 36,060,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 159.4 and 162.8, respectively | 1,812,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 11,838.7 and 11,611.9, respectively | 35,447,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 162.8 and 193.5, respectively | 1,669,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 11,611.9 and 11,073.1, respectively | 34,645,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 155.0 and 193.5, respectively | 1,175,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 11,442.8 and 11,073.1, respectively | 32,852,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 166.9 and 193.5, respectively | 1,242,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 11,263.4 and 11,073.1, respectively | 32,263,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer credit balances | 178,800,000 | 170,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 190.7 and 193.5, respectively | 1,557,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 11,275.0 and 11,073.1, respectively | 31,729,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 193.5 and 199.3, respectively | 1,503,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 11,073.1 and 10,383.8, respectively | 31,581,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension and opeb obligations | 176,000,000 | 168,500,000 | 171,600,000 | 217,700,000 | 222,200,000 | 218,500,000 | 219,000,000 | 307,800,000 | 314,200,000 | 319,900,000 | 327,000,000 | 320,600,000 | 322,200,000 | 324,200,000 | 326,200,000 | 411,500,000 | 414,000,000 | 418,100,000 | 422,800,000 | 489,100,000 | 490,400,000 | 523,100,000 | 397,400,000 | 463,200,000 | 451,000,000 | 458,900,000 | 545,100,000 | 541,900,000 | |||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 176.8 and 199.3, respectively | 1,243,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collateral on deposit | 118,400,000 | 151,300,000 | 214,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 10,914.6 and 10,383.8, respectively | 31,467,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset retirement obligations | 505,500,000 | 502,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 178.7 and 199.3, respectively | 1,315,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 10,717.0 and 10,383.8, respectively | 31,010,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 213.8 and 199.3, respectively | 1,780,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 10,532.3 and 10,383.8, respectively | 30,379,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 199.3 and 198.3, respectively | 1,818,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 10,383.8 and 9,889.3, respectively | 29,113,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 168.5 and 198.3, respectively | 1,321,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative assets | 191,000,000 | 189,800,000 | 204,300,000 | 247,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 10,348.8 and 9,889.3, respectively | 28,575,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 175.8 and 198.3, respectively | 1,447,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts recoverable from customers | 134,200,000 | 139,400,000 | 213,600,000 | 306,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 10,183.2 and 9,889.3, respectively | 27,626,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 200.6 and 198.3, respectively | 1,635,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayments | 172,900,000 | 245,500,000 | 195,700,000 | 283,700,000 | 258,800,000 | 263,400,000 | 169,500,000 | 210,300,000 | 200,000,000 | 261,800,000 | 166,100,000 | 254,800,000 | 167,200,000 | 256,800,000 | 137,600,000 | 178,600,000 | 165,900,000 | 210,000,000 | 142,000,000 | 181,600,000 | 161,800,000 | 217,400,000 | 235,300,000 | 243,400,000 | 145,700,000 | ||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 10,041.4 and 9,889.3, respectively | 27,110,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 198.3 and 220.1, respectively | 1,505,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 9,889.3 and 9,364.7, respectively | 26,982,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 199.7 and 220.1, respectively | 1,103,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 9,799.3 and 9,364.7, respectively | 26,622,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 231.7 and 220.1, respectively | 1,182,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 9,625.3 and 9,364.7, respectively | 26,266,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 259.1 and 220.1, respectively | 1,369,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 9,481.4 and 9,364.7, respectively | 25,994,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued payroll and benefits | 123,000,000 | 174,000,000 | 173,900,000 | 161,600,000 | 128,600,000 | 199,800,000 | 167,000,000 | 159,300,000 | 125,900,000 | 185,400,000 | 143,100,000 | 130,700,000 | 107,400,000 | 169,100,000 | 136,800,000 | 140,000,000 | 107,500,000 | 127,800,000 | 134,500,000 | 102,700,000 | 154,900,000 | 135,700,000 | |||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 220.1 and 140.0, respectively | 1,202,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 9,364.7 and 8,878.7, respectively | 25,707,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 173.3 and 140.0, respectively | 911,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 9,308.6 and 8,878.7, respectively | 24,551,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 164.7 and 140.0, respectively | 957,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 9,157.5 and 8,878.7, respectively | 24,171,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 164.8 and 140.0, respectively | 1,176,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 9,042.3 and 8,878.7, respectively | 23,797,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts refundable to customers | 155,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 140.0 and 149.2, respectively | 1,176,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 8,878.7 and 8,636.6, respectively | 23,620,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 137.8 and 149.2, respectively | 911,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 8,807.7 and 8,636.6, respectively | 23,035,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 143.3 and 149.2, respectively | 1,004,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 8,705.0 and 8,636.6, respectively | 22,535,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 163.2 and 149.2, respectively | 1,430,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation and amortization of 8,589.0 and 8,636.6, respectively | 22,193,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 149.2 and 143.2, respectively | 1,280,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 8,515.9 and 8,618.5, respectively | 22,000,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -2,600,000 | 2,400,000 | 2,500,000 | 4,600,000 | 2,900,000 | 2,400,000 | 2,500,000 | 2,700,000 | 3,700,000 | 4,400,000 | 4,300,000 | 11,200,000 | |||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 153.7 and 143.2, respectively | 1,017,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 8,589.3 and 8,618.5, respectively | 21,663,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued taxes | 217,400,000 | 213,500,000 | 75,600,000 | 57,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest in subsidiary | 37,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 157.5 and 143.2, respectively | 1,086,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 8,512.1 and 8,618.5, respectively | 21,078,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 160.5 and 143.2, respectively | 1,356,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 8,819.8 and 8,618.5, respectively | 21,466,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 143.2 and 108.0, respectively | 1,350,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 8,618.5 and 8,214.6, respectively | 21,347,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 112.7 and 108.0, respectively | 948,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 8,525.5 and 8,214.6, respectively | 20,882,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity investment in transmission affiliate | 1,560,800,000 | 1,544,000,000 | 1,513,300,000 | 1,453,100,000 | 1,425,000,000 | 1,422,500,000 | 999,400,000 | 987,800,000 | 402,700,000 | 187,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 111.6 and 108.0, respectively | 1,004,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 8,433.2 and 8,214.6, respectively | 20,524,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 123.1 and 108.0, respectively | 1,191,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 8,312.8 and 8,214.6, respectively | 19,990,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in service | 26,965,300,000 | 26,690,700,000 | 26,523,300,000 | 25,741,500,000 | 25,447,900,000 | 14,966,300,000 | 8,238,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated depreciation | -8,141,500,000 | -8,049,100,000 | -8,005,900,000 | -7,930,600,000 | -7,857,400,000 | -4,257,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
construction work in progress | 756,200,000 | 723,700,000 | 706,600,000 | 936,400,000 | 899,600,000 | 149,600,000 | 602,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
leased facilities | 32,200,000 | 33,600,000 | 35,000,000 | 37,900,000 | 39,300,000 | 47,800,000 | 98,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net property, plant, and equipment | 19,612,200,000 | 19,398,900,000 | 19,259,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total investments | 1,544,500,000 | 1,513,000,000 | 1,510,000,000 | 1,096,400,000 | 1,169,700,000 | 438,800,000 | 1,025,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 109.3 and 113.3, respectively | 871,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 140,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current assets | 1,817,700,000 | 1,765,900,000 | 1,896,400,000 | 139,900,000 | 2,181,900,000 | 2,276,800,000 | 339,300,000 | 1,551,100,000 | 210,100,000 | 58,500,000 | 1,176,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||
deferred charges and other assets | 118,700,000 | 331,400,000 | 433,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
total deferred charges and other assets | 6,469,100,000 | 6,497,500,000 | 6,439,200,000 | 6,706,100,000 | 6,638,600,000 | 1,872,900,000 | 1,460,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
capitalization and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock – .01 par value... | 3,200,000 | 3,200,000 | 3,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
total capitalization | 18,010,000,000 | 17,766,000,000 | 17,804,500,000 | 17,438,400,000 | 17,085,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 2,025,500,000 | 2,137,100,000 | 2,229,800,000 | 521,700,000 | 2,666,800,000 | 2,940,300,000 | 139,600,000 | 242,300,000 | 610,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
deferred credits and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
environmental remediation | 608,300,000 | 617,900,000 | 617,600,000 | 611,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total deferred credits and other liabilities | 9,408,000,000 | 9,272,200,000 | 9,070,300,000 | 8,664,400,000 | 8,588,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total capitalization and liabilities | 29,443,500,000 | 29,175,300,000 | 29,104,600,000 | 28,769,600,000 | 28,614,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
09/30/2016 form 10-q | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 109.4 and 113.3, respectively | 914,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
06/30/2016 form 10-q | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 114.3 and 113.3, respectively | 1,088,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension and other postretirement benefit obligations | 541,100,000 | 427,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
03/31/2016 form 10-q | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable from related parties | 13,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable from related parties | 123,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid taxes and other | 2,200,000 | 264,200,000 | 176,300,000 | 2,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in subsidiaries | 10,792,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term assets | 254,000,000 | 511,500,000 | 455,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
total long-term assets | 11,046,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable to related parties | 1,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable to related parties | 119,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 122,800,000 | 1,034,400,000 | 1,626,900,000 | 122,200,000 | 134,200,000 | 133,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
total long-term liabilities | 2,010,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity | 8,654,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity | 11,186,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net property, plant and equipment | 18,785,200,000 | 18,529,400,000 | 10,906,600,000 | 5,903,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues, net of reserves of 128.7 and 74.5, respectively | 844,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock - .01 par value... | 3,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock of subsidiaries | 81,500,000 | 81,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
condensed consolidated statements of cash flows | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 459,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation to cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 390,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes and investment tax credits | 220,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to pension and other postretirement plans | -109,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in – | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues | 269,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | -101,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 75,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 40,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 1,073,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -765,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of removal, net of salvage | -26,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisition, net of cash acquired of 156.3 million | -1,329,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in transmission affiliate | -5,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from asset sales | 26,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -2,095,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options | 26,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of common stock | -66,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid on common stock | -310,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt | 1,650,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirement of long-term debt | -27,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in short-term debt | -270,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 983,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | -39,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 61,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 22,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 667,500,000 | 349,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued revenues | 289,100,000 | 321,100,000 | 245,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
materials, supplies and inventories | 562,500,000 | 329,400,000 | 409,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
current deferred tax asset | 236,400,000 | 310,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayments and other | 306,900,000 | 132,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
common equity | 8,456,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt due currently | 608,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes - long-term | 4,624,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension and other benefit obligations | 428,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes to consolidated condensed financial statements are an integral part of these financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2015 | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and notes receivable | 37,800,000 | 32,900,000 | 55,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in subsidiary companies | 4,917,800,000 | 4,662,300,000 | 4,906,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
total property and investments | 4,919,300,000 | 4,664,400,000 | 4,909,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable due associated companies | 117,200,000 | 140,600,000 | 136,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued taxes and other | 22,400,000 | 34,700,000 | 327,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholder's equity | 4,419,700,000 | 4,135,100,000 | 3,963,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to condensed parent company financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
doubtful accounts of 61.0 and 58.0 | 406,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes to consolidated financial statements are an integral part of these financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 2,700,000 | 2,700,000 | 2,700,000 | 9,500,000 | 17,900,000 | 24,700,000 | 45,500,000 | 45,500,000 | 45,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
derivatives | 2,440,000 | 1,180,000 | 7,030,000 | 11,012,000 | 2,712,000 | 912,000 | 530,000 | 3,960,000 | 8,090,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
total | 2,440,000 | 1,180,000 | 7,030,000 | 20,512,000 | 20,612,000 | 25,612,000 | 46,030,000 | 49,460,000 | 53,590,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recurring fair value measures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2012 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nuclear fuel | 85,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nuclear decommissioning trust fund | 737,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes - current | 4,900,000 |
Cashflow Statements:
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 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 806,100,000 | 316,800,000 | 270,200,000 | 243,000,000 | 725,500,000 | 453,100,000 | 238,600,000 | 210,000,000 | 622,600,000 | 218,500,000 | 315,600,000 | 290,000,000 | 507,600,000 | 252,200,000 | 301,700,000 | 287,800,000 | 568,000,000 | 223,800,000 | 288,700,000 | 275,700,000 | 510,300,000 | 239,600,000 | 267,100,000 | 242,100,000 | 452,600,000 | 244,200,000 | 234,300,000 | 235,800,000 | 420,400,000 | 205,300,000 | 233,500,000 | 231,300,000 | 390,400,000 | 432,900,000 | 215,700,000 | 199,400,000 | 356,900,000 | 194,700,000 | 217,300,000 | 181,700,000 | 346,500,000 | 181,100,000 | 182,500,000 | 80,900,000 | 195,800,000 | 121,400,000 | 126,300,000 | 133,000,000 | 207,600,000 | 144,300,000 | 137,500,000 | 119,000,000 | 176,600,000 | 98,800,000 | 156,100,000 | 119,300,000 | 172,100,000 | 116,000,000 | 129,800,000 | 109,500,000 | 170,900,000 |
reconciliation to cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 379,800,000 | 376,300,000 | 373,400,000 | 368,900,000 | 359,900,000 | 344,000,000 | 340,500,000 | 336,600,000 | 333,400,000 | 324,500,000 | 320,300,000 | 313,900,000 | 305,500,000 | 284,600,000 | 280,300,000 | 279,600,000 | 278,100,000 | 275,100,000 | 271,600,000 | 266,200,000 | 261,400,000 | 249,300,000 | 245,000,000 | 242,500,000 | 239,100,000 | 236,200,000 | 233,800,000 | 229,900,000 | 226,400,000 | 217,700,000 | 212,800,000 | 206,700,000 | 208,600,000 | 205,100,000 | 201,200,000 | 197,700,000 | 194,600,000 | 181,100,000 | 195,500,000 | 194,100,000 | 191,900,000 | 192,600,000 | 174,100,000 | 108,600,000 | 108,200,000 | 106,500,000 | 106,400,000 | 102,800,000 | 103,700,000 | 102,600,000 | 99,900,000 | 99,500,000 | 98,200,000 | 93,500,000 | 94,400,000 | 93,200,000 | 90,600,000 | 87,500,000 | 79,700,000 | 85,000,000 | 84,200,000 |
deferred income taxes and itcs | 27,800,000 | 72,300,000 | 76,200,000 | 164,400,000 | 55,600,000 | 160,700,000 | 46,800,000 | 137,200,000 | 184,300,000 | 63,500,000 | 42,500,000 | 56,900,000 | 56,500,000 | 92,300,000 | 24,600,000 | 59,400,000 | 103,800,000 | -6,900,000 | -6,400,000 | 34,800,000 | 129,600,000 | ||||||||||||||||||||||||||||||||||||||||
contributions and payments related to pension and opeb plans | -3,800,000 | -3,400,000 | -3,200,000 | -3,200,000 | -3,900,000 | -3,500,000 | -3,500,000 | -3,500,000 | -4,000,000 | -3,700,000 | -3,800,000 | -3,700,000 | -5,500,000 | -3,500,000 | -3,000,000 | -5,000,000 | -3,600,000 | -55,000,000 | -3,700,000 | -3,500,000 | -4,100,000 | -103,100,000 | -3,500,000 | -2,900,000 | -3,700,000 | -53,800,000 | -3,800,000 | -4,100,000 | -4,200,000 | -63,800,000 | -4,100,000 | -4,400,000 | -5,300,000 | -5,100,000 | -3,900,000 | -5,500,000 | -106,000,000 | -5,200,000 | -4,000,000 | -4,400,000 | -15,100,000 | ||||||||||||||||||||
equity income in transmission affiliates, net of distributions | -13,300,000 | -11,700,000 | -14,100,000 | -5,600,000 | 2,200,000 | -28,100,000 | -9,700,000 | -10,500,000 | -9,100,000 | -9,900,000 | -9,700,000 | -7,000,000 | -6,400,000 | -27,200,000 | -29,600,000 | -9,800,000 | -7,700,000 | 1,900,000 | -9,300,000 | -8,500,000 | -9,200,000 | -8,800,000 | -200,000 | 14,900,000 | -8,400,000 | -7,500,000 | -1,900,000 | -14,100,000 | -9,400,000 | -2,200,000 | 7,100,000 | ||||||||||||||||||||||||||||||
change in – | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and unbilled revenues | 77,900,000 | -779,800,000 | 231,600,000 | 316,700,000 | -180,300,000 | -485,500,000 | 69,800,000 | 315,500,000 | -61,300,000 | -260,100,000 | 71,200,000 | 468,800,000 | 60,700,000 | -493,000,000 | 114,600,000 | 210,600,000 | -174,300,000 | -411,600,000 | 92,400,000 | 220,400,000 | -150,400,000 | -246,200,000 | 46,900,000 | 218,900,000 | -3,500,000 | -262,000,000 | 92,300,000 | 392,200,000 | -124,300,000 | -288,600,000 | 76,600,000 | 295,600,000 | -60,100,000 | -396,900,000 | 63,200,000 | 192,300,000 | 55,000,000 | -365,900,000 | 55,100,000 | 178,700,000 | -48,600,000 | -185,500,000 | |||||||||||||||||||
materials, supplies, and inventories | 191,100,000 | 39,200,000 | -139,600,000 | -127,000,000 | 237,200,000 | -23,300,000 | -94,100,000 | -87,200,000 | 166,600,000 | -25,300,000 | -146,100,000 | -80,300,000 | 293,600,000 | 117,500,000 | -352,400,000 | -203,400,000 | 267,000,000 | 9,900,000 | -193,000,000 | -99,200,000 | 175,100,000 | 44,800,000 | -105,700,000 | -76,600,000 | 158,700,000 | 43,400,000 | -131,900,000 | -131,300,000 | 218,300,000 | 60,200,000 | -141,600,000 | -90,400,000 | 163,000,000 | 133,400,000 | -162,000,000 | -92,600,000 | 170,500,000 | 66,200,000 | -159,700,000 | -23,700,000 | 217,200,000 | ||||||||||||||||||||
other current assets | -10,200,000 | -21,700,000 | -32,300,000 | 52,400,000 | 13,000,000 | -157,200,000 | 62,700,000 | -600,000 | 19,700,000 | -45,800,000 | 48,500,000 | -24,400,000 | 40,600,000 | -26,200,000 | -6,000,000 | 3,400,000 | 1,100,000 | 8,400,000 | 21,600,000 | -28,000,000 | 20,200,000 | -23,800,000 | -25,300,000 | -2,900,000 | 65,400,000 | -117,500,000 | 90,400,000 | -105,100,000 | 125,100,000 | -122,700,000 | 33,900,000 | -2,500,000 | 81,300,000 | -63,900,000 | 42,300,000 | -25,600,000 | 41,200,000 | 14,600,000 | 21,800,000 | 130,400,000 | -63,700,000 | -102,800,000 | 58,900,000 | -27,800,000 | 44,500,000 | -51,100,000 | 25,400,000 | -17,100,000 | 28,900,000 | -37,800,000 | 26,800,000 | -14,400,000 | 28,200,000 | -38,500,000 | 33,900,000 | -13,100,000 | 29,800,000 | -1,800,000 | -28,900,000 | -22,800,000 | 33,000,000 |
accounts payable | -201,000,000 | 191,700,000 | 26,800,000 | 23,300,000 | -195,400,000 | 251,400,000 | -61,400,000 | 139,500,000 | -229,800,000 | 96,600,000 | 37,800,000 | 36,300,000 | -424,700,000 | 39,300,000 | 80,700,000 | 295,300,000 | -293,800,000 | 142,000,000 | 104,200,000 | 62,200,000 | -181,500,000 | 117,600,000 | 9,400,000 | 61,800,000 | -250,100,000 | 193,800,000 | 30,400,000 | -18,400,000 | -204,300,000 | 181,800,000 | 13,800,000 | 85,900,000 | -170,900,000 | 119,700,000 | 2,800,000 | 98,700,000 | -212,700,000 | 129,100,000 | 17,700,000 | 11,300,000 | -123,700,000 | 46,600,000 | -83,300,000 | 98,700,000 | -71,300,000 | 51,400,000 | 24,900,000 | -147,300,000 | 94,700,000 | 44,400,000 | 27,400,000 | 17,900,000 | -104,500,000 | 100,300,000 | 3,700,000 | 22,100,000 | -82,300,000 | 53,600,000 | -3,100,000 | 9,700,000 | -48,400,000 |
accrued interest | 102,800,000 | 83,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | -47,900,000 | 79,400,000 | 13,500,000 | -12,000,000 | 5,600,000 | 86,800,000 | -22,100,000 | -8,300,000 | -44,800,000 | -4,800,000 | 94,200,000 | -61,800,000 | 19,900,000 | 58,400,000 | -59,900,000 | -161,100,000 | 289,500,000 | -124,700,000 | 90,300,000 | 19,500,000 | -2,300,000 | -17,900,000 | 43,900,000 | -39,500,000 | -27,700,000 | 80,500,000 | 53,300,000 | -109,700,000 | 54,600,000 | -110,100,000 | 42,400,000 | -128,500,000 | 128,600,000 | 138,400,000 | 5,100,000 | -72,500,000 | 90,800,000 | 72,100,000 | -5,200,000 | -54,800,000 | -32,900,000 | -61,600,000 | 41,200,000 | -29,300,000 | 28,100,000 | 18,000,000 | -15,200,000 | 11,900,000 | -33,500,000 | 7,300,000 | 2,800,000 | -38,500,000 | 35,600,000 | 400,000 | 12,200,000 | -42,700,000 | 15,200,000 | 17,000,000 | 15,700,000 | -50,200,000 | 61,600,000 |
other | -90,900,000 | 132,400,000 | -53,200,000 | 22,900,000 | -8,900,000 | -29,400,000 | 72,900,000 | 52,900,000 | -131,200,000 | -44,300,000 | -23,100,000 | -36,600,000 | -52,500,000 | 11,600,000 | -64,100,000 | -82,800,000 | -34,200,000 | -6,300,000 | -17,800,000 | -1,700,000 | -67,200,000 | 30,200,000 | -8,800,000 | 14,400,000 | -32,400,000 | 21,000,000 | -3,600,000 | -5,200,000 | 8,400,000 | 108,700,000 | 34,200,000 | 13,200,000 | 134,300,000 | -71,700,000 | -51,500,000 | -55,100,000 | -19,200,000 | 51,400,000 | -11,300,000 | -37,400,000 | -56,500,000 | -46,700,000 | -114,000,000 | -800,000 | -58,600,000 | 25,200,000 | -39,400,000 | -58,900,000 | -39,000,000 | 67,300,000 | -30,600,000 | 14,900,000 | -2,400,000 | -36,100,000 | -42,300,000 | -35,400,000 | -50,200,000 | -40,900,000 | 12,400,000 | -39,100,000 | 40,600,000 |
net cash from operating activities | 1,218,400,000 | 424,600,000 | 938,900,000 | 853,300,000 | 1,162,600,000 | 581,800,000 | 729,000,000 | 1,037,400,000 | 863,600,000 | 480,000,000 | 784,100,000 | 958,200,000 | 796,100,000 | 1,200,000 | 296,900,000 | 685,800,000 | 1,076,800,000 | 26,000,000 | 780,500,000 | 831,000,000 | 395,200,000 | 246,300,000 | 570,100,000 | 689,100,000 | 690,500,000 | 504,800,000 | 549,500,000 | 555,500,000 | 735,700,000 | 437,300,000 | 494,800,000 | 619,400,000 | 894,000,000 | 332,900,000 | 478,700,000 | 553,400,000 | 714,600,000 | 381,600,000 | 497,800,000 | 528,200,000 | 695,900,000 | 220,400,000 | |||||||||||||||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -817,900,000 | -1,303,000,000 | -1,564,600,000 | -829,400,000 | -701,100,000 | -846,400,000 | -796,300,000 | -693,900,000 | -444,500,000 | -763,400,000 | -655,800,000 | -574,300,000 | -499,400,000 | -614,200,000 | -671,900,000 | -645,300,000 | -383,500,000 | -624,900,000 | -617,800,000 | -539,500,000 | -470,600,000 | -620,100,000 | -581,500,000 | -541,100,000 | -496,100,000 | -749,300,000 | -656,300,000 | -496,400,000 | -358,800,000 | -625,200,000 | -575,000,000 | -475,900,000 | -439,600,000 | -650,300,000 | -519,200,000 | -460,300,000 | -329,700,000 | -423,600,000 | -381,400,000 | -306,700,000 | -312,000,000 | -501,100,000 | |||||||||||||||||||
free cash flows | 400,500,000 | -878,400,000 | -625,700,000 | 23,900,000 | 461,500,000 | -264,600,000 | -67,300,000 | 343,500,000 | 419,100,000 | -283,400,000 | 128,300,000 | 383,900,000 | 296,700,000 | -613,000,000 | -375,000,000 | 40,500,000 | 693,300,000 | -598,900,000 | 162,700,000 | 291,500,000 | -75,400,000 | -373,800,000 | -11,400,000 | 148,000,000 | 194,400,000 | -244,500,000 | -106,800,000 | 59,100,000 | 376,900,000 | -187,900,000 | -80,200,000 | 143,500,000 | 454,400,000 | -317,400,000 | -40,500,000 | 93,100,000 | 384,900,000 | -42,000,000 | 116,400,000 | 221,500,000 | 383,900,000 | -280,700,000 | |||||||||||||||||||
acquisition of hardin iii, net of cash acquired of 0.2 | 0 | 0 | 0 | -406,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contributions to transmission affiliates | -75,800,000 | 0 | -54,600,000 | -45,500,000 | -42,300,000 | 0 | -15,200,000 | -18,200,000 | -12,100,000 | -12,200,000 | -18,200,000 | -27,200,000 | -6,100,000 | -6,100,000 | -9,100,000 | -9,200,000 | -21,100,000 | -6,000,000 | -6,200,000 | -6,000,000 | -3,000,000 | -15,300,000 | -15,400,000 | -18,500,000 | -3,400,000 | -9,800,000 | -11,300,000 | -19,600,000 | -12,800,000 | ||||||||||||||||||||||||||||||||
proceeds from the sale of assets | 21,700,000 | 500,000 | 300,000 | 2,400,000 | 0 | 25,800,000 | 4,600,000 | 0 | 4,000,000 | 55,300,000 | 9,700,000 | 800,000 | 9,500,000 | 11,300,000 | 1,300,000 | 10,600,000 | |||||||||||||||||||||||||||||||||||||||||||||
reimbursement for atc's transmission infrastructure upgrades | 100,000 | 0 | 0 | 39,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -886,400,000 | -1,304,200,000 | -1,597,700,000 | -871,000,000 | -1,101,800,000 | -1,749,300,000 | -802,400,000 | -814,600,000 | -436,200,000 | -786,500,000 | -670,300,000 | -833,500,000 | -1,267,900,000 | -656,500,000 | -1,048,400,000 | -599,300,000 | -338,200,000 | -623,100,000 | -614,100,000 | -533,300,000 | -541,300,000 | -1,243,700,000 | -556,900,000 | -543,200,000 | -463,000,000 | -760,400,000 | -668,100,000 | -459,800,000 | -606,600,000 | -664,400,000 | -723,200,000 | -561,000,000 | -435,800,000 | -687,600,000 | -528,100,000 | -698,300,000 | -325,600,000 | -428,500,000 | -392,500,000 | -260,700,000 | -188,400,000 | -421,600,000 | |||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options | 7,400,000 | 1,500,000 | 12,900,000 | 3,500,000 | 21,200,000 | 10,300,000 | 8,700,000 | 1,000,000 | 3,700,000 | 3,300,000 | 700,000 | 1,400,000 | 900,000 | 500,000 | 10,100,000 | 11,200,000 | 11,800,000 | 9,200,000 | 2,500,000 | 2,800,000 | 1,200,000 | 20,500,000 | 3,000,000 | 4,300,000 | 16,000,000 | 900,000 | 16,000,000 | 17,500,000 | 32,600,000 | 15,200,000 | 8,800,000 | 3,000,000 | 2,100,000 | 5,200,000 | 10,000,000 | 9,700,000 | 5,900,000 | 1,200,000 | 5,400,000 | 13,600,000 | 21,400,000 | 3,700,000 | 14,200,000 | 3,800,000 | 8,400,000 | 18,600,000 | 14,100,000 | 2,400,000 | 15,200,000 | 5,800,000 | 2,000,000 | 13,400,000 | 27,300,000 | 4,500,000 | 6,700,000 | 25,700,000 | 12,900,000 | 20,000,000 | 4,800,000 | 16,600,000 | 13,000,000 |
issuance of common stock | 12,800,000 | 15,300,000 | 347,800,000 | 281,700,000 | 117,100,000 | 112,400,000 | 12,800,000 | 19,000,000 | 19,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid on common stock | -310,100,000 | -290,400,000 | -288,700,000 | -285,100,000 | -283,600,000 | -265,000,000 | -264,000,000 | -263,700,000 | -263,500,000 | -246,100,000 | -246,000,000 | -246,000,000 | -246,100,000 | -229,400,000 | -229,500,000 | -229,400,000 | -229,600,000 | -213,600,000 | -213,700,000 | -213,800,000 | -213,700,000 | -199,500,000 | -199,500,000 | -199,500,000 | -199,500,000 | -186,100,000 | -186,100,000 | -186,100,000 | -186,200,000 | -174,300,000 | -174,300,000 | -174,500,000 | -174,200,000 | -164,100,000 | -164,100,000 | -164,200,000 | -164,100,000 | -156,300,000 | -156,200,000 | -156,200,000 | -156,200,000 | -144,500,000 | -120,400,000 | -95,200,000 | -95,300,000 | -88,000,000 | -88,000,000 | -87,900,000 | -88,100,000 | -86,600,000 | -86,700,000 | -77,800,000 | -77,800,000 | -68,900,000 | -69,100,000 | -69,200,000 | -69,100,000 | -60,000,000 | -60,500,000 | -60,700,000 | -60,800,000 |
issuance of long-term debt | 1,005,200,000 | 899,900,000 | 919,600,000 | 1,788,500,000 | 598,200,000 | 120,000,000 | 600,000,000 | 350,000,000 | 1,100,000,000 | 599,300,000 | 1,365,000,000 | 0 | 418,800,000 | 600,000,000 | 1,563,600,000 | 700,000,000 | 575,000,000 | 970,000,000 | 0 | 350,000,000 | 1,140,000,000 | 0 | 225,000,000 | 0 | 200,000,000 | 500,000,000 | 200,000,000 | 0 | 0 | 0 | 1,000,000 | 0 | 300,000,000 | 0 | 420,000,000 | ||||||||||||||||||||||||||
retirement of long-term debt | -1,118,900,000 | -443,000,000 | -718,300,000 | -549,700,000 | -17,900,000 | -1,300,500,000 | -52,100,000 | -28,500,000 | -756,900,000 | -9,400,000 | -919,200,000 | -41,600,000 | -35,200,000 | -27,200,000 | -15,800,000 | -33,700,000 | -15,400,000 | -904,200,000 | -15,000,000 | -326,500,000 | -14,700,000 | -1,284,400,000 | -64,400,000 | -404,200,000 | -14,000,000 | -254,100,000 | -88,700,000 | -4,000,000 | -13,300,000 | -258,900,000 | -13,000,000 | -668,800,000 | -12,600,000 | -127,600,000 | -12,300,000 | -2,600,000 | -12,000,000 | -52,500,000 | -11,700,000 | -102,400,000 | -139,400,000 | -502,500,000 | -15,500,000 | -2,300,000 | -9,300,000 | -2,300,000 | -10,900,000 | -302,200,000 | -8,900,000 | -33,000,000 | -53,700,000 | -302,000,000 | -8,500,000 | ||||||||
change in commercial paper | 119,200,000 | 665,200,000 | 449,700,000 | -517,500,000 | 209,500,000 | 522,000,000 | -164,400,000 | -1,813,200,000 | 552,800,000 | 471,900,000 | 458,400,000 | -171,200,000 | -385,400,000 | 387,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -295,600,000 | 832,800,000 | 707,300,000 | -56,500,000 | 40,400,000 | 848,700,000 | 131,500,000 | -36,000,000 | -476,500,000 | 330,300,000 | -112,500,000 | -112,600,000 | 417,600,000 | 721,500,000 | 762,600,000 | -101,200,000 | -706,500,000 | 575,400,000 | -156,900,000 | -287,600,000 | 163,100,000 | 1,008,800,000 | -14,400,000 | -149,200,000 | -244,100,000 | 271,300,000 | 94,500,000 | -94,100,000 | -186,100,000 | 333,000,000 | 216,600,000 | -78,100,000 | -445,100,000 | 375,500,000 | 31,000,000 | 135,700,000 | -380,800,000 | 59,400,000 | -112,400,000 | -270,100,000 | -522,600,000 | 228,800,000 | |||||||||||||||||||
net change in cash, cash equivalents, and restricted cash | 36,400,000 | -46,800,000 | 48,500,000 | -74,200,000 | 101,200,000 | -318,800,000 | 58,100,000 | 186,800,000 | -49,100,000 | 23,800,000 | 1,300,000 | 12,100,000 | -54,200,000 | 66,200,000 | 11,100,000 | -14,700,000 | 32,100,000 | -21,700,000 | 9,500,000 | 10,100,000 | 17,000,000 | 11,400,000 | -1,200,000 | -3,300,000 | -16,600,000 | 15,700,000 | -24,100,000 | 1,600,000 | -57,000,000 | 105,900,000 | -11,800,000 | -19,700,000 | 13,100,000 | ||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 70,900,000 | 0 | 0 | 42,200,000 | 0 | 0 | 165,200,000 | 0 | 0 | 182,200,000 | 0 | 0 | 87,500,000 | 0 | 0 | 72,600,000 | 0 | 0 | 82,300,000 | 0 | 0 | 146,100,000 | 0 | 0 | 58,600,000 | ||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 107,300,000 | 48,500,000 | -74,200,000 | 143,400,000 | 58,100,000 | 186,800,000 | 116,100,000 | 1,300,000 | 12,100,000 | 128,000,000 | 11,100,000 | -14,700,000 | 119,600,000 | 9,500,000 | 10,100,000 | 89,600,000 | -1,200,000 | -3,300,000 | 65,700,000 | -24,100,000 | 1,600,000 | 89,100,000 | -11,800,000 | -19,700,000 | 71,700,000 | ||||||||||||||||||||||||||||||||||||
impairments related to illinois segment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid taxes | -53,300,000 | 48,800,000 | 68,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collateral on deposit | 1,600,000 | 36,600,000 | 300,000 | 30,200,000 | 17,200,000 | 62,900,000 | -91,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts refundable to customers | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of delilah i, net of cash acquired of 0.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of maple flats, net of cash acquired of 0.5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of west riverside | 0 | 300,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of red barn | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of whitewater | 0 | 0 | 0 | -76,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of sapphire sky, net of cash acquired of 0.3 | 0 | 0 | 0 | -442,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of samson i, net of cash acquired of 5.2 | -7,900,000 | 0 | 0 | -249,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of common stock | 0 | 0 | 0 | -1,300,000 | 0 | 0 | -1,200,000 | -2,000,000 | -5,900,000 | -1,200,000 | -2,600,000 | -6,900,000 | -900,000 | -19,900,000 | -25,000,000 | -23,400,000 | -17,400,000 | -4,400,000 | -4,700,000 | -6,600,000 | -42,500,000 | -6,400,000 | -9,900,000 | -40,400,000 | -1,900,000 | -31,900,000 | -35,600,000 | -70,700,000 | -30,400,000 | -22,200,000 | -4,000,000 | -15,800,000 | -10,700,000 | -20,900,000 | -19,500,000 | -20,200,000 | -2,400,000 | -11,400,000 | -34,600,000 | -59,600,000 | -8,600,000 | -34,100,000 | -8,600,000 | -23,400,000 | -39,000,000 | -26,900,000 | -4,700,000 | -52,600,000 | -35,500,000 | -52,200,000 | -69,200,000 | -66,500,000 | -48,200,000 | -28,000,000 | -47,800,000 | -29,200,000 | -58,800,000 | -83,500,000 | -26,700,000 | -24,900,000 | |
purchase of additional ownership interest in samson i from noncontrolling interest | 0 | 0 | 0 | -28,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for debt extinguishment and issuance costs | -11,000,000 | -12,200,000 | -15,200,000 | -7,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of investments held in rabbi trust | 0 | 0 | 16,900,000 | 0 | 0 | 14,800,000 | 0 | 0 | 0 | 10,400,000 | 0 | 0 | 0 | 15,400,000 | 6,000,000 | 0 | 0 | 12,700,000 | 39,100,000 | 0 | 100,000 | 17,000,000 | 0 | 100,000 | 0 | 100,000 | 102,000,000 | 100,000 | 0 | 16,500,000 | |||||||||||||||||||||||||||||||
customer credit balances | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
temporary lifo liquidation credit | 68,600,000 | -41,700,000 | 43,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment related to icc disallowances | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in transmission regulatory assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on disposition of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of thunderhead, net of cash acquired of 0.5 | -19,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance proceeds received for property damage | 2,000,000 | 0 | 300,000 | 300,000 | 41,000,000 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts recoverable from customers | -17,200,000 | 44,700,000 | 47,200,000 | -42,200,000 | 10,300,000 | 37,100,000 | 74,200,000 | 93,100,000 | -286,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for atc's construction costs that will be reimbursed | -100,000 | -300,000 | -400,000 | -4,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on disposition of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of jayhawk | -100,000 | -100,000 | -300,000 | -119,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursement for atc's construction costs | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of short-term loan | 0 | 0 | 0 | -340,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for debt issuance costs | -3,400,000 | -2,600,000 | -7,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collateral received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of blooming grove, net of restricted cash acquired of 24.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of tatanka ridge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments held in rabbi trust | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of short-term loan | 500,000 | 900,000 | 400,000 | 0 | 0 | 0 | 340,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of additional ownership interest in upstream from noncontrolling interest | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other prepayments | 1,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in other short-term debt | 178,600,000 | -447,900,000 | 387,700,000 | 83,900,000 | -155,900,000 | 143,500,000 | 1,005,900,000 | -440,500,000 | 384,300,000 | -343,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
prepayments | 72,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of upstream, net of cash and restricted cash acquired of 9.2 | 0 | 0 | 0 | -268,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of assets and businesses | 10,500,000 | 7,700,000 | 5,400,000 | 2,200,000 | 1,200,000 | 3,000,000 | 7,100,000 | 800,000 | 1,300,000 | 2,000,000 | 7,600,000 | 13,100,000 | 5,100,000 | 200,000 | |||||||||||||||||||||||||||||||||||||||||||||||
acquisition of bishop hill iii, net of restricted cash acquired of 4.5 | -19,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of forward wind energy center | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of coyote ridge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes and investment tax credits | 9,000,000 | 51,400,000 | 92,100,000 | 104,100,000 | -37,300,000 | 78,900,000 | 17,200,000 | 262,900,000 | 2,700,000 | 14,700,000 | 17,000,000 | -172,700,000 | 169,800,000 | 124,400,000 | 150,200,000 | 54,300,000 | 132,400,000 | 92,500,000 | 214,600,000 | 198,600,000 | 98,400,000 | 15,100,000 | 106,600,000 | 69,600,000 | 70,500,000 | 76,400,000 | 111,600,000 | 92,900,000 | 76,700,000 | 100,300,000 | 42,800,000 | 102,600,000 | 108,400,000 | 73,300,000 | 67,900,000 | 214,700,000 | 78,900,000 | 65,100,000 | 71,900,000 | ||||||||||||||||||||||
proceeds from cash surrender value of life insurance | 0 | 0 | 8,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of bluewater | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in short-term debt | 144,400,000 | -576,300,000 | 117,500,000 | -294,900,000 | -348,200,000 | 418,300,000 | 169,700,000 | -244,300,000 | 451,100,000 | 218,700,000 | 104,400,000 | -189,800,000 | 70,800,000 | -138,400,000 | 31,400,000 | -198,600,000 | 433,500,000 | -164,800,000 | -51,100,000 | -54,600,000 | 141,800,000 | 65,700,000 | -12,100,000 | -115,200,000 | 175,600,000 | 25,900,000 | 19,200,000 | -77,900,000 | -58,600,000 | -106,300,000 | 2,200,000 | -112,600,000 | 173,200,000 | -45,700,000 | 260,900,000 | -376,400,000 | |||||||||||||||||||||||||
integrys acquisition, net of cash acquired of 156.3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bluewater acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
withdrawal of restricted cash from rabbi trust for qualifying payments | 800,000 | 1,500,000 | 1,100,000 | 16,100,000 | 2,800,000 | 1,300,000 | 1,500,000 | 21,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of wps preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | 20,800,000 | -18,400,000 | -9,200,000 | 8,200,000 | 12,500,000 | -7,100,000 | -2,600,000 | -15,100,000 | 27,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income in transmission affiliate, net of distributions | -4,000,000 | -7,800,000 | -6,700,000 | -10,800,000 | -13,100,000 | 700,000 | -23,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contributions to transmission affiliate | -12,800,000 | -22,900,000 | -27,600,000 | -15,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 37,500,000 | 0 | 0 | 49,800,000 | 0 | 0 | 61,900,000 | 0 | 0 | 26,000,000 | 0 | 0 | 35,600,000 | 0 | 0 | 14,100,000 | 0 | 0 | 24,500,000 | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -18,400,000 | -9,200,000 | 45,700,000 | -7,100,000 | -2,600,000 | 34,700,000 | -192,200,000 | 149,200,000 | 65,200,000 | 55,300,000 | 5,800,000 | 27,600,000 | -2,500,000 | -3,700,000 | 24,700,000 | -100,000 | -5,000,000 | 18,100,000 | 4,500,000 | -225,400,000 | 236,000,000 | ||||||||||||||||||||||||||||||||||||||||
business acquisition, net of cash acquired of 156.3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued taxes | -140,900,000 | 89,600,000 | -22,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in transmission affiliate | -3,100,000 | -9,000,000 | -3,100,000 | -3,000,000 | -1,300,000 | -1,300,000 | -2,600,000 | -2,600,000 | -4,000,000 | -3,900,000 | -2,600,000 | -2,700,000 | -3,900,000 | -1,300,000 | -2,600,000 | -6,500,000 | -4,000,000 | -2,600,000 | 0 | -2,000,000 | -2,000,000 | -2,600,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from sale of businesses | 106,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to pension and opeb plans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from asset sales | 2,200,000 | 5,700,000 | 200,000 | 100,000 | 2,700,000 | 3,000,000 | 0 | 200,000 | 38,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from cashout of corporate owned life insurance policies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to pension and other postretirement plans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | -173,600,000 | -38,700,000 | 110,900,000 | -21,300,000 | -75,000,000 | -69,400,000 | 94,500,000 | 38,200,000 | -49,700,000 | -51,100,000 | 93,900,000 | -18,600,000 | -7,100,000 | -23,400,000 | 70,400,000 | -14,000,000 | -28,900,000 | -54,700,000 | 94,700,000 | ||||||||||||||||||||||||||||||||||||||||||
cost of removal, net of salvage | -6,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisition, net of cash acquired of 156.3 million | -500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation to cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to qualified benefit plans | 0 | -100,000,000 | 0 | -20,000,000 | -135,000,000 | 0 | -122,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in - accounts receivable and accrued revenues | 162,500,000 | -28,000,000 | -140,400,000 | 89,100,000 | 316,800,000 | -184,800,000 | -258,200,000 | 46,000,000 | 133,600,000 | -84,300,000 | -80,400,000 | 22,500,000 | 84,700,000 | 11,500,000 | -106,300,000 | 45,300,000 | 132,000,000 | -40,900,000 | |||||||||||||||||||||||||||||||||||||||||||
accrued income taxes | 17,000,000 | -6,500,000 | -1,100,000 | 300,000 | -12,000,000 | 1,400,000 | -11,600,000 | 32,000,000 | -30,000,000 | 46,200,000 | -49,700,000 | 101,900,000 | -9,800,000 | 15,500,000 | -156,500,000 | 9,900,000 | 19,500,000 | 39,700,000 | |||||||||||||||||||||||||||||||||||||||||||
cash from operating activities | 386,200,000 | 329,700,000 | 163,100,000 | 313,300,000 | 336,200,000 | 385,100,000 | 180,700,000 | 368,800,000 | 351,200,000 | 330,300,000 | 181,500,000 | 383,700,000 | 268,200,000 | 340,500,000 | 165,800,000 | 179,000,000 | 257,600,000 | 391,000,000 | |||||||||||||||||||||||||||||||||||||||||||
cash from investing activities | -1,522,900,000 | -156,300,000 | -227,900,000 | -216,000,000 | -173,800,000 | -139,100,000 | -201,000,000 | -208,200,000 | -191,300,000 | -145,300,000 | -238,200,000 | -178,800,000 | -182,200,000 | -130,400,000 | -242,200,000 | -282,800,000 | -223,100,000 | -144,400,000 | |||||||||||||||||||||||||||||||||||||||||||
cash from financing activities | 1,285,900,000 | -170,100,000 | 38,000,000 | -42,000,000 | -156,600,000 | -244,400,000 | 27,800,000 | -163,100,000 | -163,600,000 | -195,900,000 | 79,300,000 | -205,000,000 | -91,000,000 | -206,100,000 | 75,400,000 | 108,300,000 | -259,900,000 | -35,100,000 | |||||||||||||||||||||||||||||||||||||||||||
change in cash and cash equivalents | 149,200,000 | 3,300,000 | -26,800,000 | 55,300,000 | 5,800,000 | 1,600,000 | 7,500,000 | -2,500,000 | -3,700,000 | -10,900,000 | 22,600,000 | -100,000 | -5,000,000 | 4,000,000 | -1,000,000 | 4,500,000 | -225,400,000 | 211,500,000 | |||||||||||||||||||||||||||||||||||||||||||
the accompanying notes to consolidated condensed financial statements are an integral part of these financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred costs | 6,500,000 | 6,400,000 | 6,600,000 | 6,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | 0 | 0 | 0 | 2,700,000 | 6,800,000 | 8,400,000 | 6,800,000 | 20,800,000 | 0 | 0 | 0 | -37,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes to consolidated financial statements are an integral part of these financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of gain | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 600,000 | 100,000 | 0 | 2,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirement and repurchase of long-term debt | -2,000,000 | -8,300,000 | -2,000,000 | -8,000,000 | -1,900,000 | -7,800,000 | -451,900,000 | -5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of transmission affiliate | -15,700,000 | -15,200,000 | -15,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from transmission affiliate | 12,400,000 | 12,200,000 | 12,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, decommissioning and amortization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nuclear fuel expense amortization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution from unconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset valuation charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions and investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nuclear fuel | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nuclear decommissioning funding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from/(to) discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock and exercise of stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirement and redemption of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash and cash equivalents from continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental information - cash paid for | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes |
