v3.26.3
Consolidated Statements of Cash Flows (Unaudited) - ComEd - USD ($)
$ in Millions
9 Months Ended
Sep. 30, 2026
Sep. 30, 2025
Cash flows from operating activities    
Net income $ 2,044 $ 2,174
Adjustments to reconcile net income to net cash flows provided by operating activities:    
Depreciation, amortization, and accretion 2,912 2,719
Gain (Loss) on Disposition of Property Plant Equipment 0 (1)
Deferred income taxes and amortization of investment tax credits 564 293
Net fair value changes related to derivatives 0 3
Other non-cash operating activities 594 1,088
Changes in assets and liabilities:    
Accounts receivable 379 (422)
Inventories (96) (41)
Accounts payable and accrued expenses (1) 165
Collateral received, net 39 (25)
Income taxes (136) 19
Regulatory assets and liabilities, net (1,063) (390)
Pension and non-pension postretirement benefit contributions (370) (313)
Other assets and liabilities 306 (259)
Net cash flows provided by operating activities 5,404 5,010
Cash flows from investing activities    
Capital expenditures (6,799) (6,095)
Other investing activities 12 (7)
Net cash flows used in investing activities (6,787) (6,100)
Cash flows from financing activities    
Changes in short-term borrowings (178) (779)
Proceeds from short-term borrowings with maturities greater than 90 days 500 0
Issuance of long-term debt 4,425 4,925
Retirement of long-term debt (1,600) (807)
Dividends paid on common stock (1,294) (1,212)
Other financing activities (71) (75)
Net cash flows provided by financing activities 2,302 2,249
Increase in cash, restricted cash, and cash equivalents 919 1,159
Cash, restricted cash, and cash equivalents at beginning of period 1,201 939
Cash, restricted cash, and cash equivalents at end of period 2,120 2,098
Supplemental cash flow information    
Increase (decrease) in capital expenditures not paid (4) (12)
Commonwealth Edison Co    
Cash flows from operating activities    
Net income 965 903
Adjustments to reconcile net income to net cash flows provided by operating activities:    
Depreciation, amortization, and accretion 1,258 1,162
Deferred income taxes and amortization of investment tax credits 220 21
Other non-cash operating activities 159 634
Changes in assets and liabilities:    
Accounts receivable 595 (347)
Receivables from and payables to affiliates, net (13) (16)
Inventories (39) 12
Accounts payable and accrued expenses 138 112
Collateral received, net (9) (31)
Income taxes 6 66
Regulatory assets and liabilities, net (1,026) (128)
Pension and non-pension postretirement benefit contributions (223) (192)
Other assets and liabilities 63 (136)
Net cash flows provided by operating activities 2,094 2,060
Cash flows from investing activities    
Capital expenditures (2,522) (1,970)
Other investing activities 8 5
Net cash flows used in investing activities (2,514) (1,965)
Cash flows from financing activities    
Changes in short-term borrowings 0 (36)
Issuance of long-term debt 1,425 725
Retirement of long-term debt (500) 0
Dividends paid on common stock (654) (610)
Contributions from parent 380 108
Other financing activities (15) (7)
Net cash flows provided by financing activities 636 180
Increase in cash, restricted cash, and cash equivalents 216 275
Cash, restricted cash, and cash equivalents at beginning of period 663 632
Cash, restricted cash, and cash equivalents at end of period 879 907
Supplemental cash flow information    
Increase (decrease) in capital expenditures not paid $ 46 $ 74