XML 27 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash flows — operating activities:    
Net income (loss) $ (268) $ 18
Adjustments to reconcile net income (loss) to cash provided by operating activities:    
Depreciation and amortization 772 555
Deferred income tax benefit, net (185) (23)
Unrealized net loss from mark-to-market valuations of commodities 567 176
Unrealized net (gain) loss from mark-to-market valuations of interest rate swaps 48 (47)
Unrealized net (gain) loss from nuclear decommissioning trusts 15 (28)
Asset retirement obligation accretion expense 34 19
Bad debt expense 44 36
Stock-based compensation expense 21 21
Other, net 57 (28)
Changes in operating assets and liabilities:    
Margin deposits, net (217) 128
Accrued interest 51 (3)
Accrued taxes (109) (111)
Accrued employee incentive (177) (169)
Other operating assets and liabilities (54) (232)
Cash provided by operating activities 599 312
Cash flows — investing activities:    
Capital expenditures, including nuclear fuel purchases and LTSA prepayments (768) (465)
Energy Harbor acquisition (net of cash acquired) 0 (3,070)
Proceeds from sales of nuclear decommissioning trust fund securities 2,107 214
Investments in nuclear decommissioning trust fund securities (2,112) (220)
Proceeds from sales of environmental allowances 21 17
Purchases of environmental allowances (307) (131)
Proceeds from sale of property, plant and equipment, including nuclear fuel 0 127
Other, net (2) 0
Cash used in investing activities (1,061) (3,528)
Cash flows — financing activities:    
Issuances of long-term debt 0 700
Repayments/repurchases of debt (6) (756)
Net borrowings (repayments) under accounts receivable financing 332 875
Borrowings under Commodity-Linked Facility 0 500
Stock repurchases (337) (291)
Dividends paid to common stockholders (83) (77)
Dividends paid to preferred stockholders (21) 0
Tax withholding on stock based compensation (50) (12)
TRA Repurchase and tender offer — return of capital 0 (122)
Other, net 1 (24)
Cash (used in) provided by financing activities (164) 793
Net change in cash, cash equivalents and restricted cash (626) (2,423)
Cash, cash equivalents and restricted cash — beginning balance 1,222 3,539
Cash, cash equivalents and restricted cash — ending balance $ 596 $ 1,116