|
|
|
|
Consolidated Statements of Cash Flows
|
Print |
 |
 |
 |
 |
 |
 |
|
(in millions)
|
|
|
 |
Cash Flows From Operating Activities |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
Net income |
|
$ |
1,034 |
|
|
$ |
1,898 |
|
|
$ |
1,776 |
|
|
 |
Adjustments to reconcile net income to net cash
provided by operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Depreciation and amortization |
|
|
1,692 |
|
|
|
1,450 |
|
|
|
1,348 |
|
|
 |
Cumulative effect of change in accounting
principle |
|
|
|
|
|
|
96 |
|
|
|
|
|
|
 |
Gains on sales of subsidiaries, equity
investment and assets |
|
|
(81 |
) |
|
|
(238 |
) |
|
|
(621 |
) |
|
 |
Provision on DENAs California receivables |
|
|
|
|
|
|
|
|
|
|
110 |
|
|
 |
Impairment charges |
|
|
545 |
|
|
|
36 |
|
|
|
|
|
|
 |
Deferred income taxes |
|
|
495 |
|
|
|
129 |
|
|
|
152 |
|
|
 |
Purchased capacity levelization |
|
|
175 |
|
|
|
156 |
|
|
|
138 |
|
|
 |
Transition cost recoveries, net |
|
|
|
|
|
|
|
|
|
|
82 |
|
|
 |
(Increase) decrease in |
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Net realized and unrealized mark-to-market
and hedging transactions |
|
|
596 |
|
|
|
91 |
|
|
|
(464 |
) |
|
 |
Receivables |
|
|
12 |
|
|
|
3,166 |
|
|
|
(5,167 |
) |
|
 |
Inventory |
|
|
134 |
|
|
|
(192 |
) |
|
|
(100 |
) |
|
 |
Other current assets |
|
|
(335 |
) |
|
|
694 |
|
|
|
(796 |
) |
|
 |
Increase (decrease) in |
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Accounts payable |
|
|
798 |
|
|
|
(3,545 |
) |
|
|
4,867 |
|
|
 |
Taxes accrued |
|
|
(332 |
) |
|
|
183 |
|
|
|
(439 |
) |
|
 |
Interest accrued |
|
|
23 |
|
|
|
28 |
|
|
|
64 |
|
|
 |
Other current liabilities |
|
|
(217 |
) |
|
|
297 |
|
|
|
1,116 |
|
|
 |
Other, assets |
|
|
380 |
|
|
|
351 |
|
|
|
175 |
|
|
 |
Other, liabilities |
|
|
(389 |
) |
|
|
(243 |
) |
|
|
(230 |
) |
|
 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Net cash provided by operating activities |
|
|
4,530 |
|
|
|
4,357 |
|
|
|
2,011 |
|
|
 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Cash Flows From Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Capital expenditures, net of cash acquired in
acquisitions |
|
|
(4,924 |
) |
|
|
(5,930 |
) |
|
|
(4,568 |
) |
|
 |
Investment expenditures |
|
|
(641 |
) |
|
|
(1,093 |
) |
|
|
(966 |
) |
|
 |
Acquisition of Westcoast Energy Inc., net of
cash acquired |
|
|
(1,707 |
) |
|
|
|
|
|
|
|
|
|
 |
Proceeds from sales of subsidiaries, equity
investment and assets |
|
|
312 |
|
|
|
742 |
|
|
|
1,063 |
|
|
 |
Notes receivable |
|
|
204 |
|
|
|
201 |
|
|
|
(158 |
) |
|
 |
Other |
|
|
(53 |
) |
|
|
37 |
|
|
|
(87 |
) |
|
 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Net cash used in investing activities |
|
|
(6,809 |
) |
|
|
(6,043 |
) |
|
|
(4,716 |
) |
|
 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Cash Flows From Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Proceeds from the |
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Issuance of long-term debt |
|
|
5,114 |
|
|
|
2,673 |
|
|
|
3,206 |
|
|
 |
Issuance of common stock and the exercise of stock options |
|
|
1,323 |
|
|
|
1,432 |
|
|
|
230 |
|
|
 |
Payments for the redemption of |
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Long-term debt |
|
|
(1,837 |
) |
|
|
(1,298 |
) |
|
|
(1,191 |
) |
|
 |
Preferred and preference stock |
|
|
(88 |
) |
|
|
(33 |
) |
|
|
(33 |
) |
|
 |
Net change in notes payable and commercial
paper |
|
|
(1,067 |
) |
|
|
(246 |
) |
|
|
1,484 |
|
|
 |
Distributions to minority interests |
|
|
(2,260 |
) |
|
|
(3,063 |
) |
|
|
(4,769 |
) |
|
 |
Contributions from minority interests |
|
|
2,535 |
|
|
|
2,733 |
|
|
|
4,674 |
|
|
 |
Dividends paid |
|
|
(938 |
) |
|
|
(871 |
) |
|
|
(828 |
) |
|
 |
Other |
|
|
64 |
|
|
|
27 |
|
|
|
(59 |
) |
|
 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Net cash provided by financing activities |
|
|
2,846 |
|
|
|
1,354 |
|
|
|
2,714 |
|
|
 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Net increase (decrease) in cash and
cash equivalents |
|
|
567 |
|
|
|
(332 |
) |
|
|
9 |
|
|
 |
Cash and cash equivalents at beginning of period |
|
|
290 |
|
|
|
622 |
|
|
|
613 |
|
|
 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Cash and cash equivalents at end of period |
|
$ |
857 |
|
|
$ |
290 |
|
|
$ |
622 |
|
|
 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Supplemental Disclosures |
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Cash paid for interest, net of amount capitalized |
|
$ |
1,011 |
|
|
$ |
733 |
|
|
$ |
817 |
|
|
 |
Cash paid for income taxes |
|
$ |
344 |
|
|
$ |
770 |
|
|
$ |
1,177 |
|
|
 |
Acquisition of Westcoast Energy Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Fair value of assets acquired |
|
$ |
9,254 |
|
|
$ |
|
|
|
$ |
|
|
|
 |
Liabilities assumed, including debt and
minority interests |
|
|
8,047 |
|
|
|
|
|
|
|
|
|
|
 |
Issuance of common stock |
|
|
1,702 |
|
|
|
|
|
|
|
|
|
|
 |
Non-cash Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
 |
Reclassification of preferred member interest
to debt |
|
$ |
1,025 |
|
|
$ |
|
|
|
$ |
|
|
|
 |
See Notes to
Consolidated Financial Statements.
|
|