XML 36 R8.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows — operating activities:      
Net income (loss) $ 2,812 $ 1,492 $ (1,210)
Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities:      
Depreciation and amortization 2,631 1,956 2,047
Deferred income tax expense (benefit), net 607 457 (359)
Gain on sale of land 0 (95) (8)
Impairment of long-lived and other assets 0 49 74
Unrealized net (gain) loss from mark-to-market valuations of commodities (1,155) (490) 2,510
Unrealized net (gain) loss from mark-to-market valuations of interest rate swaps (53) 36 (250)
Unrealized net gain from nuclear decommissioning trusts (116) 0 0
Change in asset retirement obligation liability 38 27 13
Asset retirement obligation accretion expense 114 34 34
Impacts of Tax Receivable Agreement 5 164 128
Gain on TRA repurchase and tender offers (10) (29) 0
Bad debt expense 183 164 179
Stock-based compensation 100 77 63
Other, net (89) 103 (71)
Changes in operating assets and liabilities:      
Accounts receivable — trade (242) 214 (852)
Inventories (31) (174) 36
Accounts payable — trade 19 (350) 94
Commodity and other derivative contractual assets and liabilities (175) 82 (228)
Margin deposits, net 842 1,899 (1,874)
Uplift securitization proceeds receivable from ERCOT 0 0 544
Accrued interest (18) 46 16
Accrued taxes (1) 5 (8)
Accrued employee incentive 8 58 21
Asset retirement obligation settlement (88) (81) (87)
Major plant outage deferral (91) (32) 20
Other — net assets (616) 84 (17)
Other — net liabilities (111) (243) (330)
Cash provided by operating activities 4,563 5,453 485
Cash flows — investing activities:      
Capital expenditures, including nuclear fuel purchases and LTSA prepayments (2,078) (1,676) (1,301)
Energy Harbor acquisition (net of cash acquired) (3,065) 0 0
Proceeds from sales of nuclear decommissioning trust fund securities 2,216 601 670
Investments in nuclear decommissioning trust fund securities (2,239) (624) (693)
Proceeds from sales of environmental allowances 773 500 1,275
Purchases of environmental allowances (1,226) (1,071) (1,303)
Proceeds from sales of property, plant, and equipment, including nuclear fuel 196 115 78
Proceeds from sales of transferable ITCs 150 0 0
Other, net (3) 10 35
Cash used in investing activities (5,276) (2,145) (1,239)
Cash flows — financing activities:      
Issuances of long-term debt 3,817 2,498 1,498
Repayments/repurchases of debt (2,287) (33) (251)
Net borrowings (repayments) under accounts receivable financing 750 (425) 425
Borrowings under Revolving Credit Facility 50 100 1,750
Repayments under Revolving Credit Facility (50) (350) (1,500)
Borrowings under Commodity-Linked Facility 1,802 0 3,150
Repayments under Commodity-Linked Facility (1,802) (400) (2,750)
Debt issuance costs (76) (59) (31)
Stock repurchases (1,266) (1,245) (1,949)
Dividends paid to common stockholders (305) (313) (302)
Dividends paid to preferred stockholders (173) (150) (151)
Dividends paid to noncontrolling and redeemable noncontrolling interest holders (180) 0 0
Principal payment on Closing Date (1,748) 0 0
TRA Repurchase and tender offer — return of capital (122) 0 0
Other, net (14) 83 31
Cash used in financing activities (1,604) (294) (80)
Net change in cash, cash equivalents and restricted cash (2,317) 3,014 (834)
Cash, cash equivalents and restricted cash — beginning balance 3,539 525 1,359
Cash, cash equivalents and restricted cash — ending balance $ 1,222 $ 3,539 $ 525