XML 106 R35.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - I&M - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Adjustments to Reconcile Net Income to Net Cash Flows from Operating Activities:      
Depreciation and Amortization $ 3,289.9 $ 3,090.4 $ 3,202.8
Deferred Income Taxes 58.3 185.1 (137.2)
Asset Impairments and Other Related Charges 142.5 85.6 48.8
Allowance for Equity Funds Used During Construction (211.0) (174.9) (133.7)
Mark-to-Market of Risk Management Contracts (80.4) 8.8 15.5
Amortization of Nuclear Fuel 102.9 96.6 82.9
Deferred Fuel Over/Under-Recovery, Net 277.0 892.8 (319.2)
Change in Other Noncurrent Assets (347.6) (465.1) (187.7)
Change in Other Noncurrent Liabilities 306.3 29.0 337.8
Changes in Certain Components of Working Capital:      
Accounts Receivable, Net (156.0) 236.5 (681.7)
Fuel, Materials and Supplies 171.6 (504.0) (313.9)
Accounts Payable 85.1 (253.2) 489.2
Accrued Taxes, Net 240.2 22.5 105.4
Other Current Assets (13.2) (43.9) 109.0
Other Current Liabilities 182.6 (161.4) 54.3
Net Cash Flows from Operating Activities 6,804.3 5,012.2 5,288.0
INVESTING ACTIVITIES      
Construction Expenditures (7,630.7) (7,378.3) (6,671.7)
Purchases of Investment Securities (2,922.5) (2,863.6) (2,784.2)
Sales of Investment Securities 2,878.0 2,795.1 2,743.8
Acquisitions of Nuclear Fuel (139.9) (128.2) (100.7)
Other Investing Activities 141.9 122.1 50.3
Net Cash Flows Used for Investing Activities (7,596.5) (6,266.7) (7,751.8)
FINANCING ACTIVITIES      
Issuance of Long-term Debt 5,117.0 5,462.8 4,649.7
Retirement of Long-term Debt (2,685.0) (2,196.1) (2,345.4)
Principal Payments for Finance Lease Obligations (64.8) (68.3) (309.5)
Dividends Paid on Common Stock (1,903.9) (1,760.4) (1,645.2)
Other Financing Activities (49.8) (78.6) (105.4)
Net Cash Flows from Financing Activities 659.2 1,077.0 2,568.9
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash (133.0) (177.5) 105.1
Cash, Cash Equivalents and Restricted Cash at Beginning of Period 379.0 556.5 451.4
Cash, Cash Equivalents and Restricted Cash at End of Period 246.0 379.0 556.5
SUPPLEMENTARY INFORMATION      
Cash Paid for Interest, Net of Capitalized Amounts 1,837.8 1,673.5 1,286.3
Net Cash Paid for Income Taxes 133.4 78.4 116.8
Noncash Acquisitions Under Finance Leases 29.5 48.7 31.8
Construction Expenditures Included in Current Liabilities as of December 31, 1,312.0 842.4 1,258.9
Acquisition of Nuclear Fuel Included in Current Liabilities as of December 31, 23.5 24.2 0.0
INDIANA MICHIGAN POWER COMPANY      
OPERATING ACTIVITIES      
Net Income 391.4 335.9 324.7
Adjustments to Reconcile Net Income to Net Cash Flows from Operating Activities:      
Depreciation and Amortization 481.1 470.0 527.2
Deferred Income Taxes (117.0) (54.1) (45.1)
Amortization (Deferral) of Incremental Nuclear Refueling Outage Expenses, Net 12.6 25.6 (49.2)
Asset Impairments and Other Related Charges 13.4 0.0 0.0
Allowance for Equity Funds Used During Construction (13.3) (10.9) (9.8)
Mark-to-Market of Risk Management Contracts 19.8 (22.2) (16.9)
Amortization of Nuclear Fuel 102.9 96.6 82.9
Deferred Fuel Over/Under-Recovery, Net (8.7) 55.5 (42.2)
Change in Other Noncurrent Assets (16.9) (80.3) (47.3)
Change in Other Noncurrent Liabilities 40.0 47.6 62.4
Changes in Certain Components of Working Capital:      
Accounts Receivable, Net (23.1) 71.4 (82.7)
Fuel, Materials and Supplies 0.7 (61.4) (2.6)
Accounts Payable (45.3) 22.5 37.3
Accrued Taxes, Net (2.5) 1.5 9.4
Other Current Assets 1.5 (6.2) 19.5
Other Current Liabilities 32.3 (11.6) (46.9)
Net Cash Flows from Operating Activities 868.9 879.9 720.7
INVESTING ACTIVITIES      
Construction Expenditures (583.0) (550.3) (557.8)
Change in Advances to Affiliates, Net 0.0 23.0 (1.5)
Purchases of Investment Securities (2,902.4) (2,845.1) (2,765.4)
Sales of Investment Securities 2,851.2 2,787.5 2,713.6
Acquisitions of Nuclear Fuel (139.9) (128.2) (100.7)
Other Investing Activities 6.4 6.1 10.3
Net Cash Flows Used for Investing Activities (767.7) (707.0) (701.5)
FINANCING ACTIVITIES      
Capital Contribution from Parent 15.9 8.8 7.9
Return of Capital to Parent (1.8) 0.0 0.0
Issuance of Long-term Debt 80.4 565.3 142.7
Change in Advances from Affiliates, Net 63.5 (186.6) 156.6
Retirement of Long-term Debt (103.4) (343.3) (83.4)
Principal Payments for Finance Lease Obligations (7.1) (7.4) (130.7)
Dividends Paid on Common Stock (150.0) (212.5) (110.0)
Other Financing Activities 0.7 0.7 0.6
Net Cash Flows from Financing Activities (101.8) (175.0) (16.3)
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash (0.6) (2.1) 2.9
Cash, Cash Equivalents and Restricted Cash at Beginning of Period 2.1 4.2 1.3
Cash, Cash Equivalents and Restricted Cash at End of Period 1.5 2.1 4.2
SUPPLEMENTARY INFORMATION      
Cash Paid for Interest, Net of Capitalized Amounts 144.1 131.6 120.9
Net Cash Paid for Income Taxes 24.0 109.0 10.1
Noncash Acquisitions Under Finance Leases 1.3 4.8 2.2
Construction Expenditures Included in Current Liabilities as of December 31, 77.2 67.8 71.9
Acquisition of Nuclear Fuel Included in Current Liabilities as of December 31, $ 23.5 $ 24.2 $ 0.0