XML 327 R254.htm IDEA: XBRL DOCUMENT v3.25.4
SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF PARENT COMPANY - CONDENSED STATEMENTS OF CASH FLOWS (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Adjustments to Reconcile Net Income to Net Cash Flows from Operating Activities:      
Depreciation and Amortization $ 3,380 $ 3,290 $ 3,090
Deferred Income Taxes 311 58 185
Change in Other Noncurrent Assets (559) (348) (446)
Change in Other Noncurrent Liabilities 269 306 29
Changes in Certain Components of Working Capital:      
Accounts Receivable, Net (246) (156) 236
Accounts Payable 252 85 (253)
Other Current Assets 85 (13) (44)
Other Current Liabilities 103 182 (162)
Net Cash Flows from Operating Activities 6,944 6,804 5,012
INVESTING ACTIVITIES      
Construction Expenditures (8,453) (7,631) (7,378)
Net Cash Flows Used for Investing Activities (11,939) (7,596) (6,267)
FINANCING ACTIVITIES      
Issuance of Common Stock, Net 775 552 1,000
Issuance of Long-term Debt 8,261 5,117 5,463
Issuance of Short-term Debt with Original Maturities greater than 90 Days 320 724 1,070
Change in Short-term Debt with Original Maturities less than 90 Day, Net (658) (159) (1,223)
Retirement of Long-term Debt (3,649) (2,685) (2,196)
Redemption of Short-term Debt with Original Maturities greater than 90 Days (678) (871) (1,129)
Dividends Paid on Common Stock (2,008) (1,898) (1,752)
Other Financing Activities (8) (50) (80)
Net Cash Flows from Financing Activities 5,017 659 1,077
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash 22 (133) (178)
Cash, Cash Equivalents and Restricted Cash at Beginning of Period 246 379 557
Cash, Cash Equivalents and Restricted Cash at End of Period 268 246 379
Parent Company      
OPERATING ACTIVITIES      
Net Income 3,580 2,967 2,208
Adjustments to Reconcile Net Income to Net Cash Flows from Operating Activities:      
Depreciation and Amortization 1 1 1
Amortization of KPCo Basis Difference (21) (21) (17)
Deferred Income Taxes (12) (53) 60
Equity Earnings of Unconsolidated Subsidiaries (3,908) (3,280) (2,468)
Cash Dividends Received from Unconsolidated Subsidiaries 3,483 1,143 686
Change in Other Noncurrent Assets (3) 5 (28)
Change in Other Noncurrent Liabilities 61 71 92
Changes in Certain Components of Working Capital:      
Accounts Receivable, Net 10 18 29
Accounts Payable (1) (17) (16)
Other Current Assets 10 0 (4)
Other Current Liabilities 10 55 (14)
Net Cash Flows from Operating Activities 3,210 889 529
INVESTING ACTIVITIES      
Construction Expenditures (48) (1) (1)
Change in Advances to Affiliates, Net 66 60 2,008
Investment in Equity Method Investments (100) 0 0
Capital Contributions to Unconsolidated Subsidiaries (1,869) (400) (790)
Return of Capital Contributions from Unconsolidated Subsidiaries 0 899 57
Issuance of Notes Receivable to Unconsolidated Subsidiaries (1,000) 0 (210)
Repayment of Notes Receivable from Affiliated Companies 0 190 0
Net Cash Flows Used for Investing Activities (2,951) 748 1,064
FINANCING ACTIVITIES      
Issuance of Common Stock, Net 775 552 1,000
Issuance of Long-term Debt 2,966 1,285 1,830
Issuance of Short-term Debt with Original Maturities greater than 90 Days 320 724 1,070
Change in Short-term Debt with Original Maturities less than 90 Day, Net (655) (172) (1,365)
Retirement of Long-term Debt (1,300) (1,104) (1,050)
Change in Advances from Affiliates, Net 380 (222) (192)
Redemption of Short-term Debt with Original Maturities greater than 90 Days (678) (871) (1,129)
Dividends Paid on Common Stock (2,008) (1,898) (1,752)
Other Financing Activities (44) (41) (61)
Net Cash Flows from Financing Activities (244) (1,747) (1,649)
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash 15 (110) (56)
Cash, Cash Equivalents and Restricted Cash at Beginning of Period 88 198 254
Cash, Cash Equivalents and Restricted Cash at End of Period $ 103 $ 88 $ 198