XML 76 R7.htm IDEA: XBRL DOCUMENT v2.3.0.15
Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
CASH FLOWS FROM OPERATING ACTIVITIES:  
NET INCOME$ 725,000,000$ 580,000,000
Adjustments to reconcile net income to net cash from operating activities-  
Provision for depreciation794,000,000565,000,000
Amortization of regulatory assets, net344,000,000549,000,000
Nuclear fuel and lease amortization152,000,000123,000,000
Deferred purchased power and other costs(222,000,000)(192,000,000)
Deferred income taxes and investment tax credits, net636,000,000259,000,000
Deferred rents and lease market valuation liability(17,000,000)(21,000,000)
Accrued compensation and retirement benefits95,000,00048,000,000
Commodity derivative transactions, net(22,000,000)(40,000,000)
Pension trust contribution(375,000,000)0
Asset impairments59,000,000315,000,000
Cash from (to) suppliers, net(66,000,000)(54,000,000)
Interest rate swap transactions0129,000,000
Gain on investment securities held in trusts(56,000,000)(39,000,000)
Decrease (increase) in operating assets-  
Receivables139,000,000(172,000,000)
Materials and supplies62,000,000(6,000,000)
Prepayments and other current assets(1,000,000)(4,000,000)
Increase (decrease) in operating liabilities-  
Accounts payable(154,000,000)(16,000,000)
Accrued taxes20,000,000(18,000,000)
Accrued interest67,000,00063,000,000
Other49,000,0004,000,000
Net cash provided from operating activities2,229,000,0002,073,000,000
New Financing-  
Long-term debt603,000,000251,000,000
Redemptions and Repayments-  
Long-term debt(1,581,000,000)(422,000,000)
Short-term borrowings, net(700,000,000)(171,000,000)
Common stock dividend payments(651,000,000)(503,000,000)
Other(73,000,000)(25,000,000)
Net cash provided from (used for) financing activities(2,402,000,000)(870,000,000)
CASH FLOWS FROM INVESTING ACTIVITIES:  
Property additions(1,529,000,000)(1,467,000,000)
Proceeds from asset sales519,000,000117,000,000
Sales of investment securities held in trusts3,678,000,0002,577,000,000
Purchases of investment securities held in trusts(3,801,000,000)(2,610,000,000)
Customer acquisition costs(2,000,000)(110,000,000)
Cash investments51,000,00056,000,000
Cash received in Allegheny merger590,000,0000
Other(61,000,000)(8,000,000)
Net cash provided from (used for) investing activities(555,000,000)(1,445,000,000)
Net change in cash and cash equivalents(728,000,000)(242,000,000)
Cash and cash equivalents at beginning of period1,019,000,000874,000,000
Cash and cash equivalents at end of period291,000,000632,000,000
SUPPLEMENTAL CASH FLOW INFORMATION:  
Non-cash transaction: merger with Allegheny, common stock issued4,354,000,0000
FES
  
CASH FLOWS FROM OPERATING ACTIVITIES:  
NET INCOME166,000,000177,000,000
Adjustments to reconcile net income to net cash from operating activities-  
Provision for depreciation205,000,000186,000,000
Nuclear fuel and lease amortization151,000,000126,000,000
Deferred income taxes and investment tax credits, net229,000,00096,000,000
Deferred rents and lease market valuation liability(37,000,000)(41,000,000)
Accrued compensation and retirement benefits16,000,00016,000,000
Commodity derivative transactions, net(54,000,000)(40,000,000)
Asset impairments40,000,000315,000,000
Cash from (to) suppliers, net(81,000,000)(54,000,000)
Gain on investment securities held in trusts(48,000,000)(34,000,000)
Decrease (increase) in operating assets-  
Receivables(34,000,000)(91,000,000)
Materials and supplies72,000,000(15,000,000)
Prepayments and other current assets8,000,00036,000,000
Increase (decrease) in operating liabilities-  
Accounts payable(113,000,000)(50,000,000)
Accrued taxes24,000,000(8,000,000)
Other(7,000,000)5,000,000
Net cash provided from operating activities537,000,000624,000,000
New Financing-  
Long-term debt247,000,000250,000,000
Short-term borrowings, net0 
Redemptions and Repayments-  
Long-term debt(791,000,000)(296,000,000)
Short-term borrowings, net(12,000,000)0
Other(10,000,000)(1,000,000)
Net cash provided from (used for) financing activities(566,000,000)(47,000,000)
CASH FLOWS FROM INVESTING ACTIVITIES:  
Property additions(473,000,000)(801,000,000)
Proceeds from asset sales519,000,000117,000,000
Sales of investment securities held in trusts1,613,000,0001,478,000,000
Purchases of investment securities held in trusts(1,654,000,000)(1,511,000,000)
Customer acquisition costs(2,000,000)(110,000,000)
Leasehold improvement payments from (to) associated companies0(51,000,000)
Loans to affiliated companies, net57,000,000303,000,000
Other(34,000,000)(2,000,000)
Net cash provided from (used for) investing activities26,000,000(577,000,000)
Net change in cash and cash equivalents(3,000,000)0
Cash and cash equivalents at beginning of period9,000,0000
Cash and cash equivalents at end of period6,000,0000
OE
  
CASH FLOWS FROM OPERATING ACTIVITIES:  
NET INCOME119,000,000119,000,000
Adjustments to reconcile net income to net cash from operating activities-  
Provision for depreciation67,000,00066,000,000
Amortization of regulatory assets, net49,000,00048,000,000
Deferred income taxes and investment tax credits, net67,000,0008,000,000
Accrued compensation and retirement benefits(10,000,000)(17,000,000)
Purchased power cost recovery reconciliation(9,000,000)4,000,000
Amortization of lease costs28,000,00028,000,000
Pension trust contribution(27,000,000)0
Cash from (to) suppliers, net1,000,00023,000,000
Decrease (increase) in operating assets-  
Receivables50,000,00092,000,000
Prepayments and other current assets(30,000,000)10,000,000
Increase (decrease) in operating liabilities-  
Accounts payable(23,000,000)(87,000,000)
Accrued taxes0(26,000,000)
Other2,000,000(7,000,000)
Net cash provided from operating activities284,000,000261,000,000
Redemptions and Repayments-  
Long-term debt(1,000,000)(10,000,000)
Short-term borrowings, net(142,000,000)(46,000,000)
Common stock dividend payments(268,000,000)(250,000,000)
Other(2,000,000)0
Net cash provided from (used for) financing activities(413,000,000)(306,000,000)
CASH FLOWS FROM INVESTING ACTIVITIES:  
Property additions(123,000,000)(111,000,000)
Sales of investment securities held in trusts154,000,00079,000,000
Purchases of investment securities held in trusts(161,000,000)(84,000,000)
Leasehold improvement payments from (to) associated companies018,000,000
Cash investments12,000,00012,000,000
Loans to affiliated companies, net(163,000,000)102,000,000
Other(10,000,000)(7,000,000)
Net cash provided from (used for) investing activities(291,000,000)9,000,000
Net change in cash and cash equivalents(420,000,000)(36,000,000)
Cash and cash equivalents at beginning of period420,000,000324,000,000
Cash and cash equivalents at end of period0288,000,000
CEI
  
CASH FLOWS FROM OPERATING ACTIVITIES:  
NET INCOME61,657,00060,866,000
Adjustments to reconcile net income to net cash from operating activities-  
Provision for depreciation55,392,00054,504,000
Amortization of regulatory assets, net64,613,000121,082,000
Deferred income taxes and investment tax credits, net13,184,000(24,283,000)
Accrued compensation and retirement benefits9,371,00010,467,000
Accrued regulatory obligations(2,621,000)(1,897,000)
Pension trust contribution(35,000,000)0
Cash from (to) suppliers, net1,918,00019,245,000
Decrease (increase) in operating assets-  
Receivables158,811,00086,725,000
Prepayments and other current assets(19,670,000)5,421,000
Increase (decrease) in operating liabilities-  
Accounts payable(22,119,000)(57,272,000)
Accrued taxes(8,412,000)(23,876,000)
Accrued interest20,698,00020,795,000
Other791,0002,637,000
Net cash provided from operating activities298,613,000274,414,000
Redemptions and Repayments-  
Long-term debt(116,000)(84,000)
Short-term borrowings, net(104,228,000)(230,132,000)
Common stock dividend payments(64,000,000)(100,000,000)
Other(5,873,000)(4,100,000)
Net cash provided from (used for) financing activities(174,217,000)(334,316,000)
CASH FLOWS FROM INVESTING ACTIVITIES:  
Property additions(80,445,000)(70,812,000)
Redemptions of lessor notes53,215,00048,610,000
Loans to affiliated companies, net(87,763,000)2,897,000
Other(9,397,000)(6,776,000)
Net cash provided from (used for) investing activities(124,390,000)(26,081,000)
Net change in cash and cash equivalents6,000(85,983,000)
Cash and cash equivalents at beginning of period238,00086,230,000
Cash and cash equivalents at end of period244,000247,000
TE
  
CASH FLOWS FROM OPERATING ACTIVITIES:  
NET INCOME32,246,00027,821,000
Adjustments to reconcile net income to net cash from operating activities-  
Provision for depreciation23,859,00023,763,000
Amortization of regulatory assets, net(389,000)(3,708,000)
Deferred income taxes and investment tax credits, net32,850,00018,927,000
Deferred rents and lease market valuation liability(37,710,000)(36,123,000)
Accrued compensation and retirement benefits2,490,0004,529,000
Pension trust contribution(45,000,000)0
Cash from (to) suppliers, net1,013,0009,874,000
Decrease (increase) in operating assets-  
Receivables(24,683,000)61,051,000
Prepayments and other current assets(11,731,000)2,839,000
Increase (decrease) in operating liabilities-  
Accounts payable(4,714,000)(69,846,000)
Accrued taxes3,422,000(6,172,000)
Accrued interest10,052,00010,050,000
Other6,332,000(10,931,000)
Net cash provided from operating activities(11,963,000)32,074,000
Redemptions and Repayments-  
Short-term borrowings, net0(225,975,000)
Common stock dividend payments(34,000,000)(130,000,000)
Other(1,893,000)(279,000)
Net cash provided from (used for) financing activities(35,893,000)(356,254,000)
CASH FLOWS FROM INVESTING ACTIVITIES:  
Property additions(27,138,000)(29,592,000)
Sales of investment securities held in trusts79,703,000118,360,000
Redemptions of lessor notes21,739,00020,509,000
Purchases of investment securities held in trusts(81,878,000)(119,777,000)
Leasehold improvement payments from (to) associated companies032,829,000
Loans to affiliated companies, net(91,000,000)3,847,000
Other(2,818,000)(4,550,000)
Net cash provided from (used for) investing activities(101,392,000)21,626,000
Net change in cash and cash equivalents(149,248,000)(302,554,000)
Cash and cash equivalents at beginning of period149,262,000436,712,000
Cash and cash equivalents at end of period14,000134,158,000
JCP&L
  
CASH FLOWS FROM OPERATING ACTIVITIES:  
NET INCOME144,000,000162,000,000
Adjustments to reconcile net income to net cash from operating activities-  
Provision for depreciation83,000,00082,000,000
Amortization of regulatory assets, net118,000,000252,000,000
Deferred purchased power and other costs(84,000,000)(85,000,000)
Deferred income taxes and investment tax credits, net77,000,00015,000,000
Accrued compensation and retirement benefits6,000,00011,000,000
Pension trust contribution(105,000,000)0
Cash from (to) suppliers, net0(23,000,000)
Decrease (increase) in operating assets-  
Receivables85,000,000(73,000,000)
Prepayments and other current assets(59,000,000)(37,000,000)
Increase (decrease) in operating liabilities-  
Accounts payable(60,000,000)(38,000,000)
Accrued taxes(1,000,000)35,000,000
Accrued interest12,000,00012,000,000
Other11,000,000(14,000,000)
Net cash provided from operating activities227,000,000299,000,000
New Financing-  
Short-term borrowings, net312,000,0000
Redemptions and Repayments-  
Long-term debt(23,000,000)(22,000,000)
Common stock dividend payments0(165,000,000)
Equity payment to parent(500,000,000)0
Other(2,000,000)0
Net cash provided from (used for) financing activities(213,000,000)(187,000,000)
CASH FLOWS FROM INVESTING ACTIVITIES:  
Property additions(160,000,000)(130,000,000)
Sales of investment securities held in trusts610,000,000340,000,000
Purchases of investment securities held in trusts(624,000,000)(353,000,000)
Loans to affiliated companies, net177,000,00039,000,000
Other(17,000,000)(8,000,000)
Net cash provided from (used for) investing activities(14,000,000)(112,000,000)
Net change in cash and cash equivalents00
Cash and cash equivalents at beginning of period00
Cash and cash equivalents at end of period00
Met-Ed
  
CASH FLOWS FROM OPERATING ACTIVITIES:  
NET INCOME64,514,00043,664,000
Adjustments to reconcile net income to net cash from operating activities-  
Provision for depreciation39,667,00039,176,000
Amortization of regulatory assets, net78,261,000112,869,000
Deferred costs recoverable as regulatory assets(65,278,000)(49,646,000)
Deferred income taxes and investment tax credits, net(1,006,000)23,781,000
Accrued compensation and retirement benefits276,000(282,000)
Pension trust contribution(35,000,000)0
Cash from (to) suppliers, net283,000(17,647,000)
Decrease (increase) in operating assets-  
Receivables46,125,000(18,444,000)
Prepayments and other current assets(9,638,000)(12,077,000)
Increase (decrease) in operating liabilities-  
Accounts payable(4,161,000)(18,763,000)
Accrued taxes(52,430,000)(8,203,000)
Accrued interest(4,702,000)(5,645,000)
Other13,377,0006,654,000
Net cash provided from operating activities70,288,00095,437,000
New Financing-  
Short-term borrowings, net158,120,0006,296,000
Redemptions and Repayments-  
Common stock(150,000,000)0
Long-term debt(14,966,000)(100,000,000)
Common stock dividend payments(80,000,000)0
Equity payment to parent(150,000,000)0
Net cash provided from (used for) financing activities(236,846,000)(93,704,000)
CASH FLOWS FROM INVESTING ACTIVITIES:  
Property additions(72,830,000)(77,921,000)
Sales of investment securities held in trusts807,405,000420,116,000
Purchases of investment securities held in trusts(815,489,000)(427,150,000)
Loans to affiliated companies, net11,028,00085,949,000
Other(6,619,000)(2,723,000)
Net cash provided from (used for) investing activities(76,505,000)(1,729,000)
Net change in cash and cash equivalents(243,063,000)4,000
Cash and cash equivalents at beginning of period243,220,000120,000
Cash and cash equivalents at end of period157,000124,000
Penelec
  
CASH FLOWS FROM OPERATING ACTIVITIES:  
NET INCOME52,177,00050,089,000
Adjustments to reconcile net income to net cash from operating activities-  
Provision for depreciation46,469,00046,146,000
Amortization of regulatory assets, net44,779,000(22,259,000)
Deferred costs recoverable as regulatory assets(64,872,000)(61,574,000)
Deferred income taxes and investment tax credits, net56,441,00094,015,000
Accrued compensation and retirement benefits8,272,0007,634,000
Cash from (to) suppliers, net(1,439,000)(11,760,000)
Decrease (increase) in operating assets-  
Receivables70,493,000(2,584,000)
Prepayments and other current assets4,982,000(29,318,000)
Increase (decrease) in operating liabilities-  
Accounts payable(30,415,000)(12,766,000)
Accrued taxes(14,401,000)(2,245,000)
Accrued interest6,520,0006,915,000
Other21,654,0009,411,000
Net cash provided from operating activities200,660,00071,704,000
New Financing-  
Long-term debt25,000,0000
Short-term borrowings, net11,563,0001,771,000
Redemptions and Repayments-  
Long-term debt(25,000,000)0
Common stock dividend payments(70,000,000)0
Other(1,419,000)(125,000)
Net cash provided from (used for) financing activities(59,856,000)1,646,000
CASH FLOWS FROM INVESTING ACTIVITIES:  
Property additions(93,685,000)(91,924,000)
Sales of investment securities held in trusts413,584,000141,392,000
Purchases of investment securities held in trusts(464,940,000)(116,240,000)
Loans to affiliated companies, net14,404,0000
Other(10,170,000)(6,584,000)
Net cash provided from (used for) investing activities(140,807,000)(73,356,000)
Net change in cash and cash equivalents(3,000)(6,000)
Cash and cash equivalents at beginning of period5,00014,000
Cash and cash equivalents at end of period$ 2,000$ 8,000