AssetsLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Cash and Cash Equivalents

9

7

25

10

8

139

16

16

10

9

292

Total Cash and Cash Equivalents

9

7

25

10

8

139

16

16

10

9

292

Accounts Receivable

1,207

871

813

1,046

735

684

671

758

768

732

627

Other Receivables

78

96

106

54

85

65

63

79

70

63

98

Total Trade Receivables

1,285

967

919

1,100

820

749

734

837

838

795

725

Inventories

804

762

733

667

592

521

494

483

522

527

538

Short-Term Regulatory Assets

260

366

365

354

319

109

69

134

144

149

260

Other Current Assets

252

162

139

537

229

135

118

63

98

113

102

Total Current Assets

2,610

2,264

2,181

2,668

1,968

1,653

1,431

1,533

1,612

1,593

1,917

Net Property, Plant & Equipment

38,411

36,304

33,776

31,262

29,261

26,807

24,376

22,810

21,466

20,113

18,799

Special Use Funds

1,502

1,342

1,150

958

1,159

982

847

684

704

607

556

Net Intangible Assets

—

—

—

—

—

—

—

—

—

—

—

Goodwill

411

411

411

411

411

411

411

411

411

411

411

Long-Term Investments

—

—

—

—

—

—

—

—

—

—

—

Long-Term Regulatory Assets

2,611

2,397

1,810

1,426

1,289

1,100

992

1,127

1,230

1,437

1,382

Other Long-Term Assets

1,871

1,880

1,502

1,179

1,647

1,077

876

650

522

538

575

Total Assets

47,416

44,598

40,830

37,904

35,735

32,030

28,933

27,215

25,945

24,699

23,640

LiabilitiesLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Accounts Payable

762

1,059

1,136

1,159

1,095

958

874

817

902

805

777

Accrued Expenses

398

256

147

—

—

114

94

—

151

139

132

Short-Term Debt

903

1,143

536

1,070

545

490

440

597

484

558

301

Current Portion of Long-Term Debt

29

317

849

340

505

8

442

580

841

681

395

Unearned Revenue

248

223

176

115

—

—

—

—

108

107

100

Short-Term Regulatory Liabilities

142

120

—

—

—

121

164

149

128

110

80

Other Current Liabilities

323

295

501

682

681

489

491

544

326

274

308

Total Current Liabilities

2,805

3,413

3,345

3,366

2,826

2,180

2,505

2,687

2,940

2,674

2,093

Long-Term Debt

19,172

17,262

15,121

13,685

12,562

11,078

8,915

7,859

7,094

6,595

6,880

Long-Term Regulatory Liabilities

6,089

5,897

5,512

5,309

5,848

5,282

4,887

4,637

4,387

1,985

1,905

Other Long-Term Liabilities

6,441

5,783

5,374

4,907

4,670

4,410

4,425

4,259

4,198

6,200

5,674

Total Long-Term Liabilities

31,702

28,942

26,007

23,901

23,080

20,770

18,227

16,755

15,679

14,780

14,459

Total Liabilities

34,507

32,355

29,352

27,267

25,906

22,950

20,732

19,442

18,619

17,454

16,552

EquityLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Common Stock

3

3

3

3

3

3

2

2

2

2

2

Treasury Stock

—

—

—

—

—

—

—

—

—

—

—

Additional Paid-in Capital

7,559

7,513

7,216

6,860

6,502

6,179

5,694

5,627

5,540

5,556

5,616

Accumulated Other Comprehensive Income

-14

-6

-6

-1

13

-1

-17

-22

-18

-23

-3

Retained Earnings

5,232

4,604

4,136

3,646

3,182

2,757

2,380

2,024

1,660

1,568

1,331

Total Common Shareholders' Equity

12,780

12,114

11,349

10,508

9,700

8,938

8,059

7,631

7,184

7,103

6,946

Minority Interests and Other

129

129

129

129

129

142

142

142

142

142

142

Total Shareholders' Equity

12,909

12,243

11,478

10,637

9,829

9,080

8,201

7,773

7,326

7,245

7,088

Total Liabilities and Shareholders' Equity

47,416

44,598

40,830

37,904

35,735

32,030

28,933

27,215

25,945

24,699

23,640