v3.25.0.1
Statements of Cash Flows - MPC - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Operating Activities:      
Net Income $ 4,260 $ 3,849 $ 3,428
Adjustments to reconcile consolidated net income to net cash provided from operating activities —      
Depreciation and amortization, total 5,266 4,986 4,064
Deferred income taxes 536 63 670
Pension, postretirement, and other employee benefits (556) (527) (436)
Settlement of asset retirement obligations (566) (617) (455)
Retail fuel cost under recovery – long-term (32) (206) (2,166)
Other, net (39) (138) 226
Changes in certain current assets and liabilities —      
-Receivables (372) 482 (771)
-Materials and supplies (189) (345) (160)
-Other current assets (47) (106) (186)
-Accounts payable 492 (863) 1,021
-Accrued taxes 206 23 51
-Other current liabilities 145 191 153
Net cash provided from operating activities 9,788 7,553 6,302
Investing Activities:      
Property additions (8,955) (9,095) (7,923)
Cost of removal net of salvage (632) (592) (649)
Payments pursuant to LTSAs (108) (99) (190)
Other investing activities (164) (43) (133)
Net cash used for investing activities (9,400) (9,668) (8,430)
Financing Activities:      
Increase (decrease) in notes payable, net   973  
Increase (decrease) in notes payable, net (648)   (337)
Proceeds —      
Payment of common stock dividends (2,954) (3,035) (2,907)
Other financing activities (181) (139) (145)
Net cash provided from (used for) financing activities (208) 999 2,336
Net Change in Cash, Cash Equivalents, and Restricted Cash 180 (1,116) 208
Cash, Cash Equivalents, and Restricted Cash at Beginning of Year 921 2,037 1,829
Cash, Cash Equivalents, and Restricted Cash at End of Year 1,101 921 2,037
Noncash transactions —      
Interest 2,538 2,184 1,758
Income taxes, net 176 132 146
Noncash transactions — Accrued property additions at year-end 1,199 1,027 1,024
Mississippi Power      
Operating Activities:      
Net Income 199 188 164
Adjustments to reconcile consolidated net income to net cash provided from operating activities —      
Depreciation and amortization, total 209 232 223
Deferred income taxes 16 (13) (6)
Pension, postretirement, and other employee benefits (21) (20) (18)
Settlement of asset retirement obligations (17) (18) (20)
System restoration rider and reliability reserve accruals 35 23 32
Retail fuel cost under recovery – long-term (32) (50) 0
Other, net 5 (5) 21
Changes in certain current assets and liabilities —      
-Receivables (14) 85 (82)
-Materials and supplies (13) (9) (10)
-Other current assets (21) 7 (15)
-Accounts payable (10) (81) 97
-Accrued taxes (2) (7) 5
-Retail fuel cost over recovery 55 27 0
-Other current liabilities 17 10 (8)
Net cash provided from operating activities 406 369 383
Investing Activities:      
Property additions (311) (319) (257)
Cost of removal net of salvage (41) (32) (27)
Change in construction payables 0 9 (3)
Payments pursuant to LTSAs (19) (26) (29)
Other investing activities (2) (2) (1)
Net cash used for investing activities (373) (370) (317)
Financing Activities:      
Increase (decrease) in notes payable, net 14    
Increase (decrease) in notes payable, net   0 0
Proceeds —      
Senior notes 250 100 0
Revenue bonds 0 0 35
Redemptions — Senior notes (200) 0 0
Capital contributions from parent company 68 68 68
Payment of common stock dividends (188) (185) (170)
Other financing activities (2) (3) (1)
Net cash provided from (used for) financing activities (58) (20) (68)
Net Change in Cash, Cash Equivalents, and Restricted Cash (25) (21) (2)
Cash, Cash Equivalents, and Restricted Cash at Beginning of Year 38 59 61
Cash, Cash Equivalents, and Restricted Cash at End of Year 13 38 59
Noncash transactions —      
Interest 74 66 55
Income taxes, net 51 52 33
Noncash transactions — Accrued property additions at year-end $ 36 $ 34 $ 22