XML 60 R29.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Statements of Cash Flows (Unaudited) - MPC - USD ($)
$ in Millions
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Operating Activities:    
Net income $ 3,925 $ 3,867
Adjustments to reconcile net income to net cash provided from operating activities —    
Depreciation and amortization, total 4,425 3,916
Deferred income taxes 355 607
Pension, postretirement, and other employee benefits (414) (391)
Settlement of asset retirement obligations (471) (405)
Other, net (22) (121)
Changes in certain current assets and liabilities —    
Receivables 200 (233)
Retail fuel cost under recovery 439 843
Fossil fuel stock 121 143
Other current assets (187) (181)
Accounts payable (747) (161)
Accrued taxes 432 179
Accrued compensation (126) (90)
Other current liabilities (267) (43)
Net cash provided from operating activities 7,205 7,615
Investing Activities:    
Property additions (8,452) (6,206)
Cost of removal, net of salvage (479) (444)
Change in construction payables, net of joint owner portion 69 (119)
Other investing activities (103) (279)
Net cash used for investing activities (9,599) (6,678)
Financing Activities:    
Increase (decrease) in notes payable, net (993) (1,264)
Redemptions —    
Payment of common stock dividends (2,254) (2,220)
Other financing activities (176) (157)
Net cash provided from (used for) financing activities 4,635 (803)
Net Change in Cash, Cash Equivalents, and Restricted Cash 2,241 134
Cash, Cash Equivalents, and Restricted Cash at Beginning of Period 1,101 921
Cash, Cash Equivalents, and Restricted Cash at End of Period 3,342 1,055
Supplemental Cash Flow Information:    
Interest 2,173 2,015
Income taxes, net (excludes credit transfers) 231 131
Noncash transactions —    
Accrued property additions at end of period 1,177 937
Mississippi Power    
Operating Activities:    
Net income 198 186
Adjustments to reconcile net income to net cash provided from operating activities —    
Depreciation and amortization, total 173 153
Deferred income taxes (7) 4
Pension, postretirement, and other employee benefits (14) (13)
Settlement of asset retirement obligations (14) (13)
Plant acquisition regulatory liability 36 0
Other, net (6) 21
Changes in certain current assets and liabilities —    
Receivables (24) (22)
Retail fuel cost under recovery (30) 17
Fossil fuel stock 24 (10)
Prepaid income taxes 11 0
Other current assets (2) (13)
Accounts payable (12) (29)
Accrued taxes 10 (11)
Accrued interest (10) (9)
Accrued compensation (10) (4)
Over recovered regulatory clause revenues (20) 12
Other current liabilities (4) (4)
Net cash provided from operating activities 299 265
Investing Activities:    
Property additions (232) (220)
Contributions in aid of construction 57 0
Cost of removal, net of salvage (44) (32)
Change in construction payables, net of joint owner portion (27) (3)
Payments pursuant to LTSAs (15) (15)
Other investing activities (2) (2)
Net cash used for investing activities (263) (272)
Financing Activities:    
Increase (decrease) in notes payable, net (14)  
Increase (decrease) in notes payable, net   50
Proceeds — Senior notes 100 250
Redemptions —    
Senior notes 0 (200)
Revenue bonds (11) 0
Capital contributions from parent company 57 60
Payment of common stock dividends (145) (141)
Other financing activities (2) (2)
Net cash provided from (used for) financing activities (15) 17
Net Change in Cash, Cash Equivalents, and Restricted Cash 21 10
Cash, Cash Equivalents, and Restricted Cash at Beginning of Period 13 38
Cash, Cash Equivalents, and Restricted Cash at End of Period 34 48
Supplemental Cash Flow Information:    
Interest 69 67
Income taxes, net (excludes credit transfers) 25 35
Noncash transactions —    
Accrued property additions at end of period $ 22 $ 33