| 12/31/2024
| 12/31/2023
| 12/31/2022
| 12/31/2021
| 12/31/2020
| 12/31/2019
| 12/31/2018
|
|
ASSETS |
|
Current Assets |
|
Cash, cash equivalents, and short-term investments | | 26 | 33 | 28 | 514 | 93 | 71 |
|
Cash and cash equivalent | | 26 | 33 | 28 | 514 | 93 | 71 |
|
Net investment in lease, before allowance for credit loss | | | | 6 | 9 | 5 | ✕ |
|
Restricted cash and investments | | 25 | 10 | 7 | 2 | | 5 |
|
Receivables | | 1,787 | 2,182 | 1,830 | 1,792 | 1,887 | 1,897 |
|
Inventory, net of allowances, customer advances and progress billings | | 421 | 433 | 368 | 335 | 373 | 406 |
|
Inventory | | 421 | 433 | 368 | 335 | 373 | 406 |
|
Derivative instruments and hedges, assets | | 297 | 328 | 181 | 116 | 133 | 102 |
|
Regulatory asset | | 108 | 450 | 195 | 129 | 5 | 153 |
|
Other current assets | | 242 | 235 | 218 | 229 | 209 | 221 |
|
Capital leases, lessor balance sheet, net investment in direct financing and sales type leases | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 5 |
|
Net investment in lease, excluding accrued interest, after allowance for credit loss | ✕ | 8 | 7 | | ✕ | ✕ | ✕ |
|
Other undisclosed current assets | | 625 | 502 | 484 | 372 | 381 | 400 |
|
Total current assets: | | 3,539 | 4,180 | 3,317 | 3,498 | 3,086 | 3,260 |
|
Noncurrent Assets |
|
Property, plant and equipment | | 28,169 | 28,767 | 26,944 | 27,969 | 25,317 | |
|
Long-term investments and receivables | | 2,375 | 2,155 | 2,452 | 3,919 | 3,788 | 64 |
|
Long-term investments | | 2,375 | 2,155 | 2,452 | 3,919 | 3,788 | |
|
Accounts and financing receivable, after allowance for credit loss | | | | | | | 64 |
|
Intangible assets, net (including goodwill) | | | | | | | 3,142 |
|
Goodwill | | | | | | | 2,293 |
|
Intangible assets, net (excluding goodwill) | | | | | | | 849 |
|
Derivative instruments and hedges | | | | | | | 31 |
|
Regulated entity, other noncurrent assets | | | | | | | 4,568 |
|
Other noncurrent assets | | 10,672 | 7,581 | 7,006 | 10,110 | 9,691 | 160 |
|
Other undisclosed noncurrent assets | | | | | | | 45 |
|
Total noncurrent assets: | | 41,216 | 38,503 | 36,402 | 41,998 | 38,796 | 8,010 |
|
Other undisclosed assets | | | | | | | 25,018 |
|
TOTAL ASSETS: | | 44,755 | 42,683 | 39,719 | 45,496 | 41,882 | 36,288 |
|
LIABILITIES AND EQUITY |
|
Liabilities |
|
Current Liabilities |
|
Accounts payable and accrued liabilities | | 1,741 | 1,954 | 1,725 | 1,397 | 1,418 | 1,628 |
|
Interest and dividends payable | ✕ | ✕ | ✕ | 311 | 368 | 342 | 299 |
|
Accounts payable | | 1,361 | 1,604 | 1,414 | 1,029 | 1,076 | 1,329 |
|
Accrued liabilities | | 380 | 350 | | | | |
|
Debt | | 3,425 | 2,286 | 3,632 | 507 | 1,515 | 2,108 |
|
Derivative instruments and hedges, liabilities | | 177 | 342 | 238 | 68 | 83 | 67 |
|
Regulatory liability | | 71 | 34 | 156 | 39 | 65 | 126 |
|
Business combination, contingent consideration, liability | | | | | | 379 | |
|
Other liabilities | | 452 | 544 | 581 | 647 | 504 | 509 |
|
Other undisclosed current liabilities | | 17 | 13 | 14 | 33 | 33 | |
|
Total current liabilities: | | 5,883 | 5,173 | 6,346 | 2,691 | 3,997 | 4,438 |
|
Noncurrent Liabilities |
|
Long-term debt and lease obligation, including: | | 17,420 | 16,873 | 14,531 | 19,001 | 15,935 | 10,989 |
|
Long-term debt, excluding current maturities | | 16,702 | 16,690 | 14,512 | 18,977 | 15,924 | 10,982 |
|
Capital lease obligations | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 7 |
|
Finance lease, liability | | 13 | 11 | 19 | 24 | 11 | ✕ |
|
Other undisclosed long-term debt and lease obligation | | 705 | 172 | | | | |
|
Liabilities, other than long-term debt | | 10,397 | 10,236 | 10,129 | 11,215 | 10,114 | 6,819 |
|
Accumulated deferred investment tax credit | | | | | | | 138 |
|
Asset retirement obligations | | | | | | | 2,469 |
|
Liability, pension and other postretirement and postemployment benefits | | | | | | | 837 |
|
Regulatory liability | | | | | | | 2,922 |
|
Other liabilities | | 10,397 | 10,236 | 10,129 | 11,215 | 10,114 | 364 |
|
Derivative instruments and hedges, liabilities | | | | | | | 89 |
|
Other undisclosed noncurrent liabilities | | | | | | | (8,809) |
|
Total noncurrent liabilities: | | 27,817 | 27,109 | 24,660 | 30,216 | 26,049 | 8,999 |
|
Other undisclosed liabilities | | | | | | | 12,134 |
|
Total liabilities: | | 33,700 | 32,282 | 31,006 | 32,907 | 30,046 | 25,571 |
|
Equity |
|
Equity, attributable to parent | | 11,050 | 10,397 | 8,705 | 12,425 | 11,672 | 10,237 |
|
Common stock | | 6,713 | 6,651 | 5,379 | 5,406 | 5,233 | 4,245 |
|
Accumulated other comprehensive loss | | (67) | (62) | (112) | (137) | (148) | (120) |
|
Retained earnings | | 4,404 | 3,808 | 3,438 | 7,156 | 6,587 | 6,112 |
|
Equity, attributable to noncontrolling interest | | 5 | 4 | | 164 | 164 | 480 |
|
Other undisclosed equity | | | | 8 | | | |
|
Total equity: | | 11,055 | 10,401 | 8,713 | 12,589 | 11,836 | 10,717 |
|
TOTAL LIABILITIES AND EQUITY: | | 44,755 | 42,683 | 39,719 | 45,496 | 41,882 | 36,288 |