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

Cash and Cash Equivalents

—

—

51

43

35

474

93

76

89

113

60

Total Cash and Cash Equivalents

—

—

51

43

35

474

93

76

89

113

60

Accounts Receivable

—

—

1,632

2,038

1,695

1,542

1,642

1,789

1,758

1,522

1,276

Other Receivables

—

—

155

144

135

127

245

108

98

71

72

Total Trade Receivables

—

—

1,787

2,182

1,830

1,669

1,887

1,897

1,856

1,593

1,348

Inventories

—

—

1,054

942

858

708

759

811

779

772

803

Short-Term Regulatory Assets

—

—

—

450

399

129

5

153

55

42

32

Other Current Assets

—

—

647

563

195

518

342

323

302

242

332

Total Current Assets

—

—

3,539

4,180

3,317

3,498

3,086

3,260

3,081

2,762

2,575

Net Property, Plant & Equipment

—

—

28,301

28,856

27,041

24,606

25,486

21,650

20,721

19,730

18,034

Special Use Funds

—

—

2,041

1,825

2,071

1,855

1,661

1,378

1,492

1,320

1,236

Net Intangible Assets

—

—

156

166

177

199

2,393

849

867

842

89

Goodwill

—

—

1,993

1,993

1,993

1,993

2,464

2,293

2,293

2,286

2,018

Long-Term Investments

—

—

334

330

381

373

2,127

1,990

1,305

953

700

Long-Term Regulatory Assets

—

—

6,967

4,092

3,482

4,125

4,171

4,568

3,723

3,871

3,692

Other Long-Term Assets

—

—

1,424

1,241

1,257

8,847

880

300

285

277

318

Total Assets

—

—

44,755

42,683

39,719

45,496

42,268

36,288

33,767

32,041

28,662

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

Accounts Payable

1,312

1,387

1,361

1,604

1,414

1,000

1,076

1,329

1,171

1,079

809

Accrued Expenses

526

450

380

350

311

368

342

299

269

244

220

Short-Term Debt

216

1,067

1,283

1,162

758

38

828

609

621

499

499

Current Portion of Long-Term Debt

326

1,296

2,142

1,124

2,874

469

687

1,499

109

14

473

Current Portion of Leases

26

21

17

13

14

16

33

—

—

—

—

Unearned Revenue

260

135

—

—

—

—

—

—

—

—

—

Short-Term Regulatory Liabilities

114

181

71

34

156

39

65

126

18

34

41

Other Current Liabilities

486

569

629

886

819

761

966

576

624

567

486

Total Current Liabilities

3,266

5,106

5,883

5,173

6,346

2,691

3,997

4,438

2,812

2,437

2,528

Long-Term Debt

24,481

20,672

17,407

16,862

14,512

18,977

15,924

12,127

12,184

11,262

8,745

Leases

247

185

121

79

93

107

138

7

1

7

15

Long-Term Regulatory Liabilities

2,893

2,856

2,603

2,673

3,106

3,363

3,264

2,922

2,875

555

569

Other Long-Term Liabilities

8,978

8,323

7,686

7,495

6,949

7,769

7,109

6,077

5,905

8,281

8,010

Total Long-Term Liabilities

36,599

32,036

27,817

27,109

24,660

30,216

26,435

21,133

20,965

20,105

17,339

Total Liabilities

39,865

37,142

33,700

32,282

31,006

32,907

30,432

25,571

23,777

22,542

19,867

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

Common Stock

6,835

6,779

6,713

6,651

5,379

5,406

5,233

4,245

3,989

4,030

4,123

Accumulated Other Comprehensive Income

-34

-26

-67

-62

-112

-137

-148

-120

-120

-133

-145

Retained Earnings

5,357

4,946

4,404

3,808

3,438

7,156

6,587

6,112

5,643

5,114

4,794

Total Common Shareholders' Equity

12,158

11,699

11,050

10,397

8,705

12,425

11,672

10,237

9,512

9,011

8,772

Minority Interests and Other

5

5

5

4

8

164

164

480

478

488

23

Total Shareholders' Equity

12,163

11,704

11,055

10,401

8,713

12,589

11,836

10,717

9,990

9,499

8,795

Total Liabilities and Shareholders' Equity

52,028

48,846

44,755

42,683

39,719

45,496

42,268

36,288

33,767

32,041

28,662