XML 19 R7.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Millions
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash flows — operating activities:    
Net income $ 711 $ 2,322
Adjustments to reconcile net income to cash provided by operating activities:    
Depreciation and amortization 2,225 1,891
Deferred income tax expense (benefit), net 68 666
Impairment of long-lived and other assets 73 0
Unrealized net (gain) loss from mark-to-market valuations of commodities 367 (1,725)
Unrealized net loss from mark-to-market valuations of interest rate swaps 84 26
Unrealized net gain from nuclear decommissioning trusts (164) (133)
Asset retirement obligation accretion expense 100 84
Bad debt expense 152 132
Stock-based compensation expense 82 76
Involuntary conversion gain (80) 0
Other, net 36 (14)
Changes in operating assets and liabilities:    
Margin deposits, net (361) 855
Accrued interest 32 11
Accrued taxes (19) (40)
Accrued employee incentive (106) (78)
Other operating assets and liabilities (562) (863)
Cash provided by operating activities 2,638 3,210
Cash flows — investing activities:    
Capital expenditures, including nuclear fuel purchases and LTSA prepayments (1,916) (1,648)
Energy Harbor acquisition (net of cash acquired) 0 (3,065)
Proceeds from sales of nuclear decommissioning trust fund securities 4,120 1,573
Investments in nuclear decommissioning trust fund securities (4,138) (1,590)
Proceeds from sales of environmental allowances 57 147
Purchases of environmental allowances (511) (511)
Insurance proceeds for recovery of damaged property, plant and equipment 198 3
Proceeds from sale of property, plant and equipment, including nuclear fuel 21 137
Other, net 7 (5)
Cash used in investing activities (2,162) (4,959)
Cash flows — financing activities:    
Issuances of debt 424 2,200
Repayments/repurchases of debt (764) (2,269)
Net borrowings under accounts receivable financing 475 750
Borrowings under Revolving Credit Facility 150 50
Repayments under Revolving Credit Facility (150) (50)
Borrowings under Commodity-Linked Facility 987 1,802
Repayments under Commodity-Linked Facility (987) (1,802)
Debt issuance costs (2) (32)
Stock repurchases (776) (1,021)
Dividends paid to common stockholders (229) (230)
Dividends paid to preferred stockholders (117) (98)
Dividends paid to noncontrolling interest holders 0 (15)
Tax withholding on stock based compensation (51) (11)
Principal payment on forward repurchase obligation (41) 0
TRA Repurchase and tender offer — return of capital 0 (122)
Other, net 21 (2)
Cash used in financing activities (1,060) (850)
Net change in cash, cash equivalents and restricted cash (584) (2,599)
Cash, cash equivalents and restricted cash — beginning balance 1,222 3,539
Cash, cash equivalents and restricted cash — ending balance $ 638 $ 940